[PARKSON] YoY Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

23-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 26.62%

YoY- 22.19%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	3,553,882	3,454,958	3,420,578	2,925,082	2,722,256	2,583,705	2,242,297	7.97%
YoY %	2.86%	1.01%	16.94%	7.45%	5.36%	15.23%	-	-
Horiz. %	158.49%	154.08%	152.55%	130.45%	121.40%	115.23%	100.00%	-
PBT	382,504	616,376	887,663	805,267	704,173	939,033	762,262	-10.85%
YoY %	-37.94%	-30.56%	10.23%	14.36%	-25.01%	23.19%	-	-
Horiz. %	50.18%	80.86%	116.45%	105.64%	92.38%	123.19%	100.00%	-
Tax	-143,449	-179,934	-218,951	-198,645	-170,575	-163,600	-124,214	2.42%
YoY %	20.28%	17.82%	-10.22%	-16.46%	-4.26%	-31.71%	-	-
Horiz. %	115.49%	144.86%	176.27%	159.92%	137.32%	131.71%	100.00%	-
NP	239,055	436,442	668,712	606,622	533,598	775,433	638,048	-15.08%
YoY %	-45.23%	-34.73%	10.24%	13.69%	-31.19%	21.53%	-	-
Horiz. %	37.47%	68.40%	104.81%	95.07%	83.63%	121.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,148	239,708	380,076	348,404	285,128	542,687	447,974	-17.79%
YoY %	-42.37%	-36.93%	9.09%	22.19%	-47.46%	21.14%	-	-
Horiz. %	30.84%	53.51%	84.84%	77.77%	63.65%	121.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.50%	29.19%	24.67%	24.67%	24.22%	17.42%	16.30%	-
YoY %	28.47%	18.32%	0.00%	1.86%	39.04%	6.87%	-	-
Horiz. %	230.06%	179.08%	151.35%	151.35%	148.59%	106.87%	100.00%	-
Total Cost	3,314,827	3,018,516	2,751,866	2,318,460	2,188,658	1,808,272	1,604,249	12.85%
YoY %	9.82%	9.69%	18.69%	5.93%	21.04%	12.72%	-	-
Horiz. %	206.63%	188.16%	171.54%	144.52%	136.43%	112.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,645,424	2,786,392	2,698,758	2,208,720	1,866,153	1,742,404	1,178,199	14.42%
YoY %	-5.06%	3.25%	22.19%	18.36%	7.10%	47.89%	-	-
Horiz. %	224.53%	236.50%	229.06%	187.47%	158.39%	147.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	195,155	174,113	161,613	61,185	50,947	147,274	-
YoY %	-	12.09%	7.73%	164.14%	20.10%	-65.41%	-	-
Horiz. %	-	132.51%	118.22%	109.74%	41.55%	34.59%	100.00%	-
Div Payout %	-	81.41%	45.81%	46.39%	21.46%	9.39%	32.88%	-
YoY %	-	77.71%	-1.25%	116.17%	128.54%	-71.44%	-	-
Horiz. %	-	247.60%	139.32%	141.09%	65.27%	28.56%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	2,645,424	2,786,392	2,698,758	2,208,720	1,866,153	1,742,404	1,178,199	14.42%
YoY %	-5.06%	3.25%	22.19%	18.36%	7.10%	47.89%	-	-
Horiz. %	224.53%	236.50%	229.06%	187.47%	158.39%	147.89%	100.00%	-
NOSH	1,062,419	1,084,199	1,088,208	1,077,424	1,019,756	1,018,949	981,832	1.32%
YoY %	-2.01%	-0.37%	1.00%	5.66%	0.08%	3.78%	-	-
Horiz. %	108.21%	110.43%	110.83%	109.74%	103.86%	103.78%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	6.73%	12.63%	19.55%	20.74%	19.60%	30.01%	28.46%	-
YoY %	-46.71%	-35.40%	-5.74%	5.82%	-34.69%	5.45%	-	-
Horiz. %	23.65%	44.38%	68.69%	72.87%	68.87%	105.45%	100.00%	-
ROE	5.22%	8.60%	14.08%	15.77%	15.28%	31.15%	38.02%	-
YoY %	-39.30%	-38.92%	-10.72%	3.21%	-50.95%	-18.07%	-	-
Horiz. %	13.73%	22.62%	37.03%	41.48%	40.19%	81.93%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	334.51	318.66	314.33	271.49	266.95	253.57	228.38	6.56%
YoY %	4.97%	1.38%	15.78%	1.70%	5.28%	11.03%	-	-
Horiz. %	146.47%	139.53%	137.63%	118.88%	116.89%	111.03%	100.00%	-
EPS	13.00	22.11	34.93	32.33	27.96	53.26	45.63	-18.87%
YoY %	-41.20%	-36.70%	8.04%	15.63%	-47.50%	16.72%	-	-
Horiz. %	28.49%	48.45%	76.55%	70.85%	61.28%	116.72%	100.00%	-
DPS	0.00	18.00	16.00	15.00	6.00	5.00	15.00	-
YoY %	0.00%	12.50%	6.67%	150.00%	20.00%	-66.67%	-	-
Horiz. %	0.00%	120.00%	106.67%	100.00%	40.00%	33.33%	100.00%	-
NAPS	2.49	2.57	2.48	2.05	1.83	1.71	1.20	12.93%
YoY %	-3.11%	3.63%	20.98%	12.02%	7.02%	42.50%	-	-
Horiz. %	207.50%	214.17%	206.67%	170.83%	152.50%	142.50%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,090,893
RPS	308.14	299.56	296.58	253.62	236.03	224.02	194.42	7.97%
YoY %	2.86%	1.00%	16.94%	7.45%	5.36%	15.22%	-	-
Horiz. %	158.49%	154.08%	152.55%	130.45%	121.40%	115.22%	100.00%	-
EPS	11.98	20.78	32.95	30.21	24.72	47.05	38.84	-17.79%
YoY %	-42.35%	-36.93%	9.07%	22.21%	-47.46%	21.14%	-	-
Horiz. %	30.84%	53.50%	84.84%	77.78%	63.65%	121.14%	100.00%	-
DPS	0.00	16.92	15.10	14.01	5.31	4.42	12.77	-
YoY %	0.00%	12.05%	7.78%	163.84%	20.14%	-65.39%	-	-
Horiz. %	0.00%	132.50%	118.25%	109.71%	41.58%	34.61%	100.00%	-
NAPS	2.2937	2.4159	2.34	1.9151	1.6181	1.5108	1.0216	14.42%
YoY %	-5.06%	3.24%	22.19%	18.35%	7.10%	47.89%	-	-
Horiz. %	224.52%	236.48%	229.05%	187.46%	158.39%	147.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.58	3.90	4.58	6.02	5.40	5.05	5.00	-
P/RPS	0.77	1.22	1.46	2.22	2.02	1.99	2.19	-15.98%
YoY %	-36.89%	-16.44%	-34.23%	9.90%	1.51%	-9.13%	-	-
Horiz. %	35.16%	55.71%	66.67%	101.37%	92.24%	90.87%	100.00%	-
P/EPS	19.84	17.64	13.11	18.62	19.31	9.48	10.96	10.39%
YoY %	12.47%	34.55%	-29.59%	-3.57%	103.69%	-13.50%	-	-
Horiz. %	181.02%	160.95%	119.62%	169.89%	176.19%	86.50%	100.00%	-
EY	5.04	5.67	7.63	5.37	5.18	10.55	9.13	-9.42%
YoY %	-11.11%	-25.69%	42.09%	3.67%	-50.90%	15.55%	-	-
Horiz. %	55.20%	62.10%	83.57%	58.82%	56.74%	115.55%	100.00%	-
DY	0.00	4.62	3.49	2.49	1.11	0.99	3.00	-
YoY %	0.00%	32.38%	40.16%	124.32%	12.12%	-67.00%	-	-
Horiz. %	0.00%	154.00%	116.33%	83.00%	37.00%	33.00%	100.00%	-
P/NAPS	1.04	1.52	1.85	2.94	2.95	2.95	4.17	-20.65%
YoY %	-31.58%	-17.84%	-37.07%	-0.34%	0.00%	-29.26%	-	-
Horiz. %	24.94%	36.45%	44.36%	70.50%	70.74%	70.74%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	27/08/13	27/08/12	23/08/11	24/08/10	26/08/09	27/08/08	-
Price	3.13	3.30	4.67	5.60	5.44	5.10	4.38	-
P/RPS	0.94	1.04	1.49	2.06	2.04	2.01	1.92	-11.21%
YoY %	-9.62%	-30.20%	-27.67%	0.98%	1.49%	4.69%	-	-
Horiz. %	48.96%	54.17%	77.60%	107.29%	106.25%	104.69%	100.00%	-
P/EPS	24.07	14.93	13.37	17.32	19.46	9.58	9.60	16.54%
YoY %	61.22%	11.67%	-22.81%	-11.00%	103.13%	-0.21%	-	-
Horiz. %	250.73%	155.52%	139.27%	180.42%	202.71%	99.79%	100.00%	-
EY	4.15	6.70	7.48	5.77	5.14	10.44	10.42	-14.21%
YoY %	-38.06%	-10.43%	29.64%	12.26%	-50.77%	0.19%	-	-
Horiz. %	39.83%	64.30%	71.79%	55.37%	49.33%	100.19%	100.00%	-
DY	0.00	5.45	3.43	2.68	1.10	0.98	3.42	-
YoY %	0.00%	58.89%	27.99%	143.64%	12.24%	-71.35%	-	-
Horiz. %	0.00%	159.36%	100.29%	78.36%	32.16%	28.65%	100.00%	-
P/NAPS	1.26	1.28	1.88	2.73	2.97	2.98	3.65	-16.23%
YoY %	-1.56%	-31.91%	-31.14%	-8.08%	-0.34%	-18.36%	-	-
Horiz. %	34.52%	35.07%	51.51%	74.79%	81.37%	81.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos