[PARKSON] QoQ TTM Result on 31-Mar-2010 [#3]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

24-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 1.44%

YoY- 81.19%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	2,783,938	2,736,877	2,722,256	2,679,534	2,628,821	2,604,425	2,583,705	5.08%
YoY %	1.72%	0.54%	1.59%	1.93%	0.94%	0.80%	-	-
Horiz. %	107.75%	105.93%	105.36%	103.71%	101.75%	100.80%	100.00%	-
PBT	731,525	718,762	704,173	954,286	936,838	950,435	939,033	-15.29%
YoY %	1.78%	2.07%	-26.21%	1.86%	-1.43%	1.21%	-	-
Horiz. %	77.90%	76.54%	74.99%	101.62%	99.77%	101.21%	100.00%	-
Tax	-174,146	-173,218	-170,575	-182,350	-173,364	-167,477	-163,600	4.24%
YoY %	-0.54%	-1.55%	6.46%	-5.18%	-3.52%	-2.37%	-	-
Horiz. %	106.45%	105.88%	104.26%	111.46%	105.97%	102.37%	100.00%	-
NP	557,379	545,544	533,598	771,936	763,474	782,958	775,433	-19.70%
YoY %	2.17%	2.24%	-30.88%	1.11%	-2.49%	0.97%	-	-
Horiz. %	71.88%	70.35%	68.81%	99.55%	98.46%	100.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	310,101	296,612	285,128	530,896	523,359	547,231	542,687	-31.06%
YoY %	4.55%	4.03%	-46.29%	1.44%	-4.36%	0.84%	-	-
Horiz. %	57.14%	54.66%	52.54%	97.83%	96.44%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.81%	24.10%	24.22%	19.11%	18.51%	17.62%	17.42%	-
YoY %	-1.20%	-0.50%	26.74%	3.24%	5.05%	1.15%	-	-
Horiz. %	136.68%	138.35%	139.04%	109.70%	106.26%	101.15%	100.00%	-
Total Cost	2,226,559	2,191,333	2,188,658	1,907,598	1,865,347	1,821,467	1,808,272	14.83%
YoY %	1.61%	0.12%	14.73%	2.27%	2.41%	0.73%	-	-
Horiz. %	123.13%	121.18%	121.04%	105.49%	103.16%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,044,775	2,061,734	1,874,275	1,792,343	1,758,709	1,774,851	1,735,292	11.52%
YoY %	-0.82%	10.00%	4.57%	1.91%	-0.91%	2.28%	-	-
Horiz. %	117.83%	118.81%	108.01%	103.29%	101.35%	102.28%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	166,108	166,108	61,451	50,739	50,739	50,739	50,739	120.00%
YoY %	0.00%	170.31%	21.11%	0.00%	0.00%	0.00%	-	-
Horiz. %	327.38%	327.38%	121.11%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	53.57%	56.00%	21.55%	9.56%	9.69%	9.27%	9.35%	-
YoY %	-4.34%	159.86%	125.42%	-1.34%	4.53%	-0.86%	-	-
Horiz. %	572.94%	598.93%	230.48%	102.25%	103.64%	99.14%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	2,044,775	2,061,734	1,874,275	1,792,343	1,758,709	1,774,851	1,735,292	11.52%
YoY %	-0.82%	10.00%	4.57%	1.91%	-0.91%	2.28%	-	-
Horiz. %	117.83%	118.81%	108.01%	103.29%	101.35%	102.28%	100.00%	-
NOSH	1,081,891	1,046,565	1,024,194	1,024,196	1,016,594	1,014,200	1,014,791	4.34%
YoY %	3.38%	2.18%	-0.00%	0.75%	0.24%	-0.06%	-	-
Horiz. %	106.61%	103.13%	100.93%	100.93%	100.18%	99.94%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	20.02%	19.93%	19.60%	28.81%	29.04%	30.06%	30.01%	-
YoY %	0.45%	1.68%	-31.97%	-0.79%	-3.39%	0.17%	-	-
Horiz. %	66.71%	66.41%	65.31%	96.00%	96.77%	100.17%	100.00%	-
ROE	15.17%	14.39%	15.21%	29.62%	29.76%	30.83%	31.27%	-
YoY %	5.42%	-5.39%	-48.65%	-0.47%	-3.47%	-1.41%	-	-
Horiz. %	48.51%	46.02%	48.64%	94.72%	95.17%	98.59%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	257.32	261.51	265.79	261.62	258.59	256.80	254.60	0.70%
YoY %	-1.60%	-1.61%	1.59%	1.17%	0.70%	0.86%	-	-
Horiz. %	101.07%	102.71%	104.40%	102.76%	101.57%	100.86%	100.00%	-
EPS	28.66	28.34	27.84	51.84	51.48	53.96	53.48	-33.94%
YoY %	1.13%	1.80%	-46.30%	0.70%	-4.60%	0.90%	-	-
Horiz. %	53.59%	52.99%	52.06%	96.93%	96.26%	100.90%	100.00%	-
DPS	15.35	15.87	6.00	5.00	5.00	5.00	5.00	110.80%
YoY %	-3.28%	164.50%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	307.00%	317.40%	120.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.89	1.97	1.83	1.75	1.73	1.75	1.71	6.88%
YoY %	-4.06%	7.65%	4.57%	1.16%	-1.14%	2.34%	-	-
Horiz. %	110.53%	115.20%	107.02%	102.34%	101.17%	102.34%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,024,196
RPS	241.38	237.30	236.03	232.33	227.93	225.82	224.02	5.08%
YoY %	1.72%	0.54%	1.59%	1.93%	0.93%	0.80%	-	-
Horiz. %	107.75%	105.93%	105.36%	103.71%	101.75%	100.80%	100.00%	-
EPS	26.89	25.72	24.72	46.03	45.38	47.45	47.05	-31.06%
YoY %	4.55%	4.05%	-46.30%	1.43%	-4.36%	0.85%	-	-
Horiz. %	57.15%	54.67%	52.54%	97.83%	96.45%	100.85%	100.00%	-
DPS	14.40	14.40	5.33	4.40	4.40	4.40	4.40	119.95%
YoY %	0.00%	170.17%	21.14%	0.00%	0.00%	0.00%	-	-
Horiz. %	327.27%	327.27%	121.14%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.7729	1.7876	1.6251	1.5541	1.5249	1.5389	1.5046	11.52%
YoY %	-0.82%	10.00%	4.57%	1.91%	-0.91%	2.28%	-	-
Horiz. %	117.83%	118.81%	108.01%	103.29%	101.35%	102.28%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	5.39	5.76	5.40	5.84	5.26	5.06	5.05	-
P/RPS	2.09	2.20	2.03	2.23	2.03	1.97	1.98	3.66%
YoY %	-5.00%	8.37%	-8.97%	9.85%	3.05%	-0.51%	-	-
Horiz. %	105.56%	111.11%	102.53%	112.63%	102.53%	99.49%	100.00%	-
P/EPS	18.80	20.32	19.40	11.27	10.22	9.38	9.44	58.09%
YoY %	-7.48%	4.74%	72.14%	10.27%	8.96%	-0.64%	-	-
Horiz. %	199.15%	215.25%	205.51%	119.39%	108.26%	99.36%	100.00%	-
EY	5.32	4.92	5.16	8.88	9.79	10.66	10.59	-36.72%
YoY %	8.13%	-4.65%	-41.89%	-9.30%	-8.16%	0.66%	-	-
Horiz. %	50.24%	46.46%	48.73%	83.85%	92.45%	100.66%	100.00%	-
DY	2.85	2.76	1.11	0.86	0.95	0.99	0.99	101.97%
YoY %	3.26%	148.65%	29.07%	-9.47%	-4.04%	0.00%	-	-
Horiz. %	287.88%	278.79%	112.12%	86.87%	95.96%	100.00%	100.00%	-
P/NAPS	2.85	2.92	2.95	3.34	3.04	2.89	2.95	-2.26%
YoY %	-2.40%	-1.02%	-11.68%	9.87%	5.19%	-2.03%	-	-
Horiz. %	96.61%	98.98%	100.00%	113.22%	103.05%	97.97%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	22/02/11	15/11/10	24/08/10	24/05/10	23/02/10	16/11/09	26/08/09	-
Price	5.46	5.70	5.44	5.10	5.34	5.29	5.10	-
P/RPS	2.12	2.18	2.05	1.95	2.07	2.06	2.00	3.94%
YoY %	-2.75%	6.34%	5.13%	-5.80%	0.49%	3.00%	-	-
Horiz. %	106.00%	109.00%	102.50%	97.50%	103.50%	103.00%	100.00%	-
P/EPS	19.05	20.11	19.54	9.84	10.37	9.80	9.54	58.37%
YoY %	-5.27%	2.92%	98.58%	-5.11%	5.82%	2.73%	-	-
Horiz. %	199.69%	210.80%	204.82%	103.14%	108.70%	102.73%	100.00%	-
EY	5.25	4.97	5.12	10.16	9.64	10.20	10.49	-36.88%
YoY %	5.63%	-2.93%	-49.61%	5.39%	-5.49%	-2.76%	-	-
Horiz. %	50.05%	47.38%	48.81%	96.85%	91.90%	97.24%	100.00%	-
DY	2.81	2.78	1.10	0.98	0.94	0.95	0.98	101.44%
YoY %	1.08%	152.73%	12.24%	4.26%	-1.05%	-3.06%	-	-
Horiz. %	286.73%	283.67%	112.24%	100.00%	95.92%	96.94%	100.00%	-
P/NAPS	2.89	2.89	2.97	2.91	3.09	3.02	2.98	-2.01%
YoY %	0.00%	-2.69%	2.06%	-5.83%	2.32%	1.34%	-	-
Horiz. %	96.98%	96.98%	99.66%	97.65%	103.69%	101.34%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos