[PARKSON] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -5.04%
YoY- 22.19%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 3,553,882 3,454,958 3,420,578 2,925,082 2,722,256 2,583,705 2,242,297 7.97%
PBT 382,504 616,376 887,663 805,267 704,173 939,033 762,262 -10.85%
Tax -143,449 -179,934 -218,951 -198,645 -170,575 -163,600 -124,214 2.42%
NP 239,055 436,442 668,712 606,622 533,598 775,433 638,048 -15.08%
-
NP to SH 138,148 239,708 380,076 348,404 285,128 542,687 447,974 -17.79%
-
Tax Rate 37.50% 29.19% 24.67% 24.67% 24.22% 17.42% 16.30% -
Total Cost 3,314,827 3,018,516 2,751,866 2,318,460 2,188,658 1,808,272 1,604,249 12.85%
-
Net Worth 2,645,424 2,786,392 2,698,758 2,208,720 1,866,153 1,742,404 1,178,199 14.42%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 195,155 174,113 161,613 61,185 50,947 147,274 -
Div Payout % - 81.41% 45.81% 46.39% 21.46% 9.39% 32.88% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 2,645,424 2,786,392 2,698,758 2,208,720 1,866,153 1,742,404 1,178,199 14.42%
NOSH 1,062,419 1,084,199 1,088,208 1,077,424 1,019,756 1,018,949 981,832 1.32%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.73% 12.63% 19.55% 20.74% 19.60% 30.01% 28.46% -
ROE 5.22% 8.60% 14.08% 15.77% 15.28% 31.15% 38.02% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 334.51 318.66 314.33 271.49 266.95 253.57 228.38 6.56%
EPS 13.00 22.11 34.93 32.33 27.96 53.26 45.63 -18.87%
DPS 0.00 18.00 16.00 15.00 6.00 5.00 15.00 -
NAPS 2.49 2.57 2.48 2.05 1.83 1.71 1.20 12.93%
Adjusted Per Share Value based on latest NOSH - 1,090,893
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 309.33 300.72 297.73 254.60 236.94 224.88 195.17 7.97%
EPS 12.02 20.86 33.08 30.32 24.82 47.24 38.99 -17.80%
DPS 0.00 16.99 15.15 14.07 5.33 4.43 12.82 -
NAPS 2.3026 2.4253 2.349 1.9225 1.6243 1.5166 1.0255 14.42%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.58 3.90 4.58 6.02 5.40 5.05 5.00 -
P/RPS 0.77 1.22 1.46 2.22 2.02 1.99 2.19 -15.98%
P/EPS 19.84 17.64 13.11 18.62 19.31 9.48 10.96 10.39%
EY 5.04 5.67 7.63 5.37 5.18 10.55 9.13 -9.42%
DY 0.00 4.62 3.49 2.49 1.11 0.99 3.00 -
P/NAPS 1.04 1.52 1.85 2.94 2.95 2.95 4.17 -20.65%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 27/08/12 23/08/11 24/08/10 26/08/09 27/08/08 -
Price 3.13 3.30 4.67 5.60 5.44 5.10 4.38 -
P/RPS 0.94 1.04 1.49 2.06 2.04 2.01 1.92 -11.21%
P/EPS 24.07 14.93 13.37 17.32 19.46 9.58 9.60 16.54%
EY 4.15 6.70 7.48 5.77 5.14 10.44 10.42 -14.21%
DY 0.00 5.45 3.43 2.68 1.10 0.98 3.42 -
P/NAPS 1.26 1.28 1.88 2.73 2.97 2.98 3.65 -16.23%

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

Post a Comment