[PARKSON] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 83.24%
YoY- -57.74%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,924,550 1,971,657 1,830,293 1,779,420 1,740,431 1,702,813 1,412,865 5.28%
PBT 336,987 70,377 189,311 167,140 336,594 450,307 373,357 -1.69%
Tax -255,470 -41,373 -51,260 -83,537 -100,147 -108,524 -85,325 20.03%
NP 81,517 29,004 138,051 83,603 236,447 341,783 288,032 -18.95%
-
NP to SH 10,097 31,847 130,821 56,324 133,286 196,012 169,990 -37.50%
-
Tax Rate 75.81% 58.79% 27.08% 49.98% 29.75% 24.10% 22.85% -
Total Cost 1,843,033 1,942,653 1,692,242 1,695,817 1,503,984 1,361,030 1,124,833 8.56%
-
Net Worth 2,557,698 2,824,785 2,822,471 2,891,730 2,667,889 2,604,050 2,011,778 4.07%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 108,450 108,956 106,443 -
Div Payout % - - - - 81.37% 55.59% 62.62% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,557,698 2,824,785 2,822,471 2,891,730 2,667,889 2,604,050 2,011,778 4.07%
NOSH 1,093,902 1,090,650 1,073,182 1,079,003 1,084,507 1,089,560 1,064,433 0.45%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.24% 1.47% 7.54% 4.70% 13.59% 20.07% 20.39% -
ROE 0.39% 1.13% 4.63% 1.95% 5.00% 7.53% 8.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 179.08 180.78 170.55 164.91 160.48 156.28 132.73 5.11%
EPS 0.95 2.92 12.19 5.22 12.29 17.99 15.97 -37.49%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
NAPS 2.38 2.59 2.63 2.68 2.46 2.39 1.89 3.91%
Adjusted Per Share Value based on latest NOSH - 1,075,041
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 167.51 171.61 159.31 154.88 151.49 148.21 122.98 5.28%
EPS 0.88 2.77 11.39 4.90 11.60 17.06 14.80 -37.49%
DPS 0.00 0.00 0.00 0.00 9.44 9.48 9.26 -
NAPS 2.2262 2.4587 2.4567 2.517 2.3221 2.2666 1.751 4.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.625 1.01 2.50 2.75 5.20 5.66 5.39 -
P/RPS 0.35 0.56 1.47 1.67 3.24 3.62 4.06 -33.51%
P/EPS 66.52 34.59 20.51 52.68 42.31 31.46 33.75 11.96%
EY 1.50 2.89 4.88 1.90 2.36 3.18 2.96 -10.70%
DY 0.00 0.00 0.00 0.00 1.92 1.77 1.86 -
P/NAPS 0.26 0.39 0.95 1.03 2.11 2.37 2.85 -32.88%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 26/02/15 25/02/14 25/02/13 27/02/12 22/02/11 -
Price 0.70 0.92 2.30 2.81 4.67 5.58 5.46 -
P/RPS 0.39 0.51 1.35 1.70 2.91 3.57 4.11 -32.43%
P/EPS 74.50 31.51 18.87 53.83 38.00 31.02 34.19 13.84%
EY 1.34 3.17 5.30 1.86 2.63 3.22 2.92 -12.16%
DY 0.00 0.00 0.00 0.00 2.14 1.79 1.83 -
P/NAPS 0.29 0.36 0.87 1.05 1.90 2.33 2.89 -31.80%

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