[PARKSON] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 12.88%
YoY- -32.0%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,943,314 3,660,586 3,558,840 3,480,862 3,405,626 2,825,730 2,702,366 6.49%
PBT 140,754 378,622 334,280 673,188 900,614 746,714 692,010 -23.30%
Tax -82,746 -102,520 -167,074 -200,294 -217,048 -170,650 -163,508 -10.72%
NP 58,008 276,102 167,206 472,894 683,566 576,064 528,502 -30.79%
-
NP to SH 63,694 261,642 112,648 266,572 392,024 339,980 290,034 -22.31%
-
Tax Rate 58.79% 27.08% 49.98% 29.75% 24.10% 22.85% 23.63% -
Total Cost 3,885,306 3,384,484 3,391,634 3,007,968 2,722,060 2,249,666 2,173,864 10.15%
-
Net Worth 2,824,785 2,822,471 2,891,730 2,667,889 2,604,050 2,011,778 1,756,858 8.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 216,901 217,912 212,886 - -
Div Payout % - - - 81.37% 55.59% 62.62% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,824,785 2,822,471 2,891,730 2,667,889 2,604,050 2,011,778 1,756,858 8.23%
NOSH 1,090,650 1,073,182 1,079,003 1,084,507 1,089,560 1,064,433 1,015,525 1.19%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.47% 7.54% 4.70% 13.59% 20.07% 20.39% 19.56% -
ROE 2.25% 9.27% 3.90% 9.99% 15.05% 16.90% 16.51% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 361.56 341.10 329.83 320.96 312.57 265.47 266.11 5.23%
EPS 5.84 24.38 10.44 24.58 35.98 31.94 28.56 -23.23%
DPS 0.00 0.00 0.00 20.00 20.00 20.00 0.00 -
NAPS 2.59 2.63 2.68 2.46 2.39 1.89 1.73 6.95%
Adjusted Per Share Value based on latest NOSH - 1,083,897
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 343.22 318.62 309.76 302.97 296.42 245.95 235.21 6.49%
EPS 5.54 22.77 9.80 23.20 34.12 29.59 25.24 -22.32%
DPS 0.00 0.00 0.00 18.88 18.97 18.53 0.00 -
NAPS 2.4587 2.4567 2.517 2.3221 2.2666 1.751 1.5292 8.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.01 2.50 2.75 5.20 5.66 5.39 5.26 -
P/RPS 0.28 0.73 0.83 1.62 1.81 2.03 1.98 -27.80%
P/EPS 17.29 10.25 26.34 21.16 15.73 16.88 18.42 -1.04%
EY 5.78 9.75 3.80 4.73 6.36 5.93 5.43 1.04%
DY 0.00 0.00 0.00 3.85 3.53 3.71 0.00 -
P/NAPS 0.39 0.95 1.03 2.11 2.37 2.85 3.04 -28.97%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 25/02/14 25/02/13 27/02/12 22/02/11 23/02/10 -
Price 0.92 2.30 2.81 4.67 5.58 5.46 5.34 -
P/RPS 0.25 0.67 0.85 1.45 1.79 2.06 2.01 -29.33%
P/EPS 15.75 9.43 26.92 19.00 15.51 17.09 18.70 -2.81%
EY 6.35 10.60 3.72 5.26 6.45 5.85 5.35 2.89%
DY 0.00 0.00 0.00 4.28 3.58 3.66 0.00 -
P/NAPS 0.36 0.87 1.05 1.90 2.33 2.89 3.09 -30.10%

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