[PARKSON] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -52.31%
YoY- 7.55%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,296,432 3,166,524 2,625,940 2,567,456 2,484,576 1,956,464 1,553,732 13.34%
PBT 594,192 841,056 673,440 615,084 569,476 401,500 295,872 12.31%
Tax -170,356 -220,380 -152,040 -141,468 -125,960 -99,916 -104,576 8.46%
NP 423,836 620,676 521,400 473,616 443,516 301,584 191,296 14.16%
-
NP to SH 236,156 361,156 304,760 258,824 240,648 158,740 89,748 17.48%
-
Tax Rate 28.67% 26.20% 22.58% 23.00% 22.12% 24.89% 35.35% -
Total Cost 2,872,596 2,545,848 2,104,540 2,093,840 2,041,060 1,654,880 1,362,436 13.22%
-
Net Worth 2,702,336 2,453,505 2,061,734 1,774,851 1,314,118 667,869 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 434,110 436,178 418,626 - - - - -
Div Payout % 183.82% 120.77% 137.36% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,702,336 2,453,505 2,061,734 1,774,851 1,314,118 667,869 0 -
NOSH 1,085,275 1,090,446 1,046,565 1,014,200 1,026,655 967,926 74,819 56.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.86% 19.60% 19.86% 18.45% 17.85% 15.41% 12.31% -
ROE 8.74% 14.72% 14.78% 14.58% 18.31% 23.77% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 303.74 290.39 250.91 253.15 242.01 202.13 2,076.65 -27.39%
EPS 21.76 33.12 29.12 25.52 23.44 16.40 9.28 15.24%
DPS 40.00 40.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.25 1.97 1.75 1.28 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,014,200
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 286.92 275.61 228.56 223.47 216.26 170.29 135.24 13.34%
EPS 20.55 31.43 26.53 22.53 20.95 13.82 7.81 17.47%
DPS 37.78 37.96 36.44 0.00 0.00 0.00 0.00 -
NAPS 2.3521 2.1355 1.7945 1.5448 1.1438 0.5813 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.82 5.68 5.76 5.06 3.76 8.59 3.15 -
P/RPS 1.59 1.96 2.30 2.00 1.55 4.25 0.15 48.15%
P/EPS 22.15 17.15 19.78 19.83 16.04 52.38 2.63 42.59%
EY 4.51 5.83 5.06 5.04 6.23 1.91 38.08 -29.89%
DY 8.30 7.04 6.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.52 2.92 2.89 2.94 12.45 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 15/11/10 16/11/09 19/11/08 28/11/07 15/11/06 -
Price 4.59 5.65 5.70 5.29 3.25 8.10 3.52 -
P/RPS 1.51 1.95 2.27 2.09 1.34 4.01 0.17 43.86%
P/EPS 21.09 17.06 19.57 20.73 13.87 49.39 2.93 38.91%
EY 4.74 5.86 5.11 4.82 7.21 2.02 34.08 -27.99%
DY 8.71 7.08 7.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.51 2.89 3.02 2.54 11.74 0.00 -

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
Post a Comment