[PARKSON] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 12.06%
YoY- -11.76%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,480,862 3,405,626 2,825,730 2,702,366 2,612,134 2,195,376 1,710,872 12.55%
PBT 673,188 900,614 746,714 692,010 696,400 499,524 399,932 9.05%
Tax -200,294 -217,048 -170,650 -163,508 -143,980 -123,668 -111,044 10.32%
NP 472,894 683,566 576,064 528,502 552,420 375,856 288,888 8.55%
-
NP to SH 266,572 392,024 339,980 290,034 328,690 200,294 158,100 9.08%
-
Tax Rate 29.75% 24.10% 22.85% 23.63% 20.67% 24.76% 27.77% -
Total Cost 3,007,968 2,722,060 2,249,666 2,173,864 2,059,714 1,819,520 1,421,984 13.28%
-
Net Worth 2,667,889 2,604,050 2,011,778 1,756,858 1,390,847 716,719 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 216,901 217,912 212,886 - - - - -
Div Payout % 81.37% 55.59% 62.62% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,667,889 2,604,050 2,011,778 1,756,858 1,390,847 716,719 0 -
NOSH 1,084,507 1,089,560 1,064,433 1,015,525 1,022,682 968,539 74,771 56.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.59% 20.07% 20.39% 19.56% 21.15% 17.12% 16.89% -
ROE 9.99% 15.05% 16.90% 16.51% 23.63% 27.95% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 320.96 312.57 265.47 266.11 255.42 226.67 2,288.12 -27.89%
EPS 24.58 35.98 31.94 28.56 32.14 20.68 16.32 7.05%
DPS 20.00 20.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.39 1.89 1.73 1.36 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,016,594
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 302.97 296.42 245.95 235.21 227.36 191.08 148.91 12.55%
EPS 23.20 34.12 29.59 25.24 28.61 17.43 13.76 9.08%
DPS 18.88 18.97 18.53 0.00 0.00 0.00 0.00 -
NAPS 2.3221 2.2666 1.751 1.5292 1.2106 0.6238 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.20 5.66 5.39 5.26 3.94 9.75 4.44 -
P/RPS 1.62 1.81 2.03 1.98 1.54 4.30 0.19 42.88%
P/EPS 21.16 15.73 16.88 18.42 12.26 47.15 2.10 46.91%
EY 4.73 6.36 5.93 5.43 8.16 2.12 47.62 -31.92%
DY 3.85 3.53 3.71 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.37 2.85 3.04 2.90 13.18 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 22/02/11 23/02/10 25/02/09 25/02/08 26/02/07 -
Price 4.67 5.58 5.46 5.34 3.29 6.93 5.86 -
P/RPS 1.45 1.79 2.06 2.01 1.29 3.06 0.26 33.13%
P/EPS 19.00 15.51 17.09 18.70 10.24 33.51 2.77 37.80%
EY 5.26 6.45 5.85 5.35 9.77 2.98 36.08 -27.43%
DY 4.28 3.58 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.33 2.89 3.09 2.42 9.36 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