[PARKSON] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 8.55%
YoY- 15.31%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,660,586 3,558,840 3,480,862 3,405,626 2,825,730 2,702,366 2,612,134 5.78%
PBT 378,622 334,280 673,188 900,614 746,714 692,010 696,400 -9.65%
Tax -102,520 -167,074 -200,294 -217,048 -170,650 -163,508 -143,980 -5.50%
NP 276,102 167,206 472,894 683,566 576,064 528,502 552,420 -10.91%
-
NP to SH 261,642 112,648 266,572 392,024 339,980 290,034 328,690 -3.72%
-
Tax Rate 27.08% 49.98% 29.75% 24.10% 22.85% 23.63% 20.67% -
Total Cost 3,384,484 3,391,634 3,007,968 2,722,060 2,249,666 2,173,864 2,059,714 8.62%
-
Net Worth 2,822,471 2,891,730 2,667,889 2,604,050 2,011,778 1,756,858 1,390,847 12.51%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 216,901 217,912 212,886 - - -
Div Payout % - - 81.37% 55.59% 62.62% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,822,471 2,891,730 2,667,889 2,604,050 2,011,778 1,756,858 1,390,847 12.51%
NOSH 1,073,182 1,079,003 1,084,507 1,089,560 1,064,433 1,015,525 1,022,682 0.80%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.54% 4.70% 13.59% 20.07% 20.39% 19.56% 21.15% -
ROE 9.27% 3.90% 9.99% 15.05% 16.90% 16.51% 23.63% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 341.10 329.83 320.96 312.57 265.47 266.11 255.42 4.93%
EPS 24.38 10.44 24.58 35.98 31.94 28.56 32.14 -4.49%
DPS 0.00 0.00 20.00 20.00 20.00 0.00 0.00 -
NAPS 2.63 2.68 2.46 2.39 1.89 1.73 1.36 11.61%
Adjusted Per Share Value based on latest NOSH - 1,087,685
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 318.62 309.76 302.97 296.42 245.95 235.21 227.36 5.78%
EPS 22.77 9.80 23.20 34.12 29.59 25.24 28.61 -3.73%
DPS 0.00 0.00 18.88 18.97 18.53 0.00 0.00 -
NAPS 2.4567 2.517 2.3221 2.2666 1.751 1.5292 1.2106 12.51%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.50 2.75 5.20 5.66 5.39 5.26 3.94 -
P/RPS 0.73 0.83 1.62 1.81 2.03 1.98 1.54 -11.69%
P/EPS 10.25 26.34 21.16 15.73 16.88 18.42 12.26 -2.93%
EY 9.75 3.80 4.73 6.36 5.93 5.43 8.16 3.01%
DY 0.00 0.00 3.85 3.53 3.71 0.00 0.00 -
P/NAPS 0.95 1.03 2.11 2.37 2.85 3.04 2.90 -16.96%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 25/02/13 27/02/12 22/02/11 23/02/10 25/02/09 -
Price 2.30 2.81 4.67 5.58 5.46 5.34 3.29 -
P/RPS 0.67 0.85 1.45 1.79 2.06 2.01 1.29 -10.33%
P/EPS 9.43 26.92 19.00 15.51 17.09 18.70 10.24 -1.36%
EY 10.60 3.72 5.26 6.45 5.85 5.35 9.77 1.36%
DY 0.00 0.00 4.28 3.58 3.66 0.00 0.00 -
P/NAPS 0.87 1.05 1.90 2.33 2.89 3.09 2.42 -15.66%

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