[PARKSON] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 6.89%
YoY- 17.75%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,325,288 3,296,432 3,166,524 2,625,940 2,567,456 2,484,576 1,956,464 9.23%
PBT 317,112 594,192 841,056 673,440 615,084 569,476 401,500 -3.85%
Tax -127,104 -170,356 -220,380 -152,040 -141,468 -125,960 -99,916 4.08%
NP 190,008 423,836 620,676 521,400 473,616 443,516 301,584 -7.40%
-
NP to SH 122,952 236,156 361,156 304,760 258,824 240,648 158,740 -4.16%
-
Tax Rate 40.08% 28.67% 26.20% 22.58% 23.00% 22.12% 24.89% -
Total Cost 3,135,280 2,872,596 2,545,848 2,104,540 2,093,840 2,041,060 1,654,880 11.22%
-
Net Worth 2,847,309 2,702,336 2,453,505 2,061,734 1,774,851 1,314,118 667,869 27.30%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 434,110 436,178 418,626 - - - -
Div Payout % - 183.82% 120.77% 137.36% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,847,309 2,702,336 2,453,505 2,061,734 1,774,851 1,314,118 667,869 27.30%
NOSH 1,078,526 1,085,275 1,090,446 1,046,565 1,014,200 1,026,655 967,926 1.81%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.71% 12.86% 19.60% 19.86% 18.45% 17.85% 15.41% -
ROE 4.32% 8.74% 14.72% 14.78% 14.58% 18.31% 23.77% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 308.32 303.74 290.39 250.91 253.15 242.01 202.13 7.28%
EPS 11.40 21.76 33.12 29.12 25.52 23.44 16.40 -5.87%
DPS 0.00 40.00 40.00 40.00 0.00 0.00 0.00 -
NAPS 2.64 2.49 2.25 1.97 1.75 1.28 0.69 25.03%
Adjusted Per Share Value based on latest NOSH - 1,046,565
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 288.32 285.82 274.55 227.68 222.61 215.43 169.64 9.23%
EPS 10.66 20.48 31.31 26.42 22.44 20.87 13.76 -4.16%
DPS 0.00 37.64 37.82 36.30 0.00 0.00 0.00 -
NAPS 2.4688 2.3431 2.1273 1.7876 1.5389 1.1394 0.5791 27.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.84 4.82 5.68 5.76 5.06 3.76 8.59 -
P/RPS 1.25 1.59 1.96 2.30 2.00 1.55 4.25 -18.43%
P/EPS 33.68 22.15 17.15 19.78 19.83 16.04 52.38 -7.08%
EY 2.97 4.51 5.83 5.06 5.04 6.23 1.91 7.62%
DY 0.00 8.30 7.04 6.94 0.00 0.00 0.00 -
P/NAPS 1.45 1.94 2.52 2.92 2.89 2.94 12.45 -30.09%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 28/11/12 23/11/11 15/11/10 16/11/09 19/11/08 28/11/07 -
Price 3.69 4.59 5.65 5.70 5.29 3.25 8.10 -
P/RPS 1.20 1.51 1.95 2.27 2.09 1.34 4.01 -18.20%
P/EPS 32.37 21.09 17.06 19.57 20.73 13.87 49.39 -6.79%
EY 3.09 4.74 5.86 5.11 4.82 7.21 2.02 7.33%
DY 0.00 8.71 7.08 7.02 0.00 0.00 0.00 -
P/NAPS 1.40 1.84 2.51 2.89 3.02 2.54 11.74 -29.81%

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