[PARKSON] YoY TTM Result on 30-Jun-2008 [#4]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- 10.97%

YoY- 232.15%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	2,925,082	2,722,256	2,583,705	2,242,297	1,794,136	239,482	324,560	44.23%
YoY %	7.45%	5.36%	15.23%	24.98%	649.17%	-26.21%	-	-
Horiz. %	901.25%	838.75%	796.06%	690.87%	552.79%	73.79%	100.00%	-
PBT	805,267	704,173	939,033	762,262	391,471	-18,746	8,567	113.15%
YoY %	14.36%	-25.01%	23.19%	94.72%	2,188.29%	-318.82%	-	-
Horiz. %	9,399.64%	8,219.60%	10,961.05%	8,897.65%	4,569.52%	-218.82%	100.00%	-
Tax	-198,645	-170,575	-163,600	-124,214	-114,734	1,366	6,723	-
YoY %	-16.46%	-4.26%	-31.71%	-8.26%	-8,499.27%	-79.68%	-	-
Horiz. %	-2,954.71%	-2,537.19%	-2,433.44%	-1,847.60%	-1,706.59%	20.32%	100.00%	-
NP	606,622	533,598	775,433	638,048	276,737	-17,380	15,290	84.62%
YoY %	13.69%	-31.19%	21.53%	130.56%	1,692.27%	-213.67%	-	-
Horiz. %	3,967.44%	3,489.85%	5,071.50%	4,172.98%	1,809.92%	-113.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	348,404	285,128	542,687	447,974	134,870	-17,827	15,033	68.81%
YoY %	22.19%	-47.46%	21.14%	232.15%	856.55%	-218.59%	-	-
Horiz. %	2,317.59%	1,896.68%	3,609.97%	2,979.94%	897.16%	-118.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	24.22%	17.42%	16.30%	29.31%	-	-78.48%	-
YoY %	1.86%	39.04%	6.87%	-44.39%	0.00%	-	-	-
Horiz. %	-31.43%	-30.86%	-22.20%	-20.77%	-37.35%	-	100.00%	-
Total Cost	2,318,460	2,188,658	1,808,272	1,604,249	1,517,399	256,862	309,270	39.87%
YoY %	5.93%	21.04%	12.72%	5.72%	490.74%	-16.95%	-	-
Horiz. %	749.66%	707.69%	584.69%	518.72%	490.64%	83.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,181,787	1,874,275	1,735,292	1,020,141	49,312	56,052	74,028	75.70%
YoY %	16.41%	8.01%	70.10%	1,968.75%	-12.02%	-24.28%	-	-
Horiz. %	2,947.25%	2,531.85%	2,344.10%	1,378.05%	66.61%	75.72%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	159,201	61,451	50,739	153,021	-	-	-	-
YoY %	159.07%	21.11%	-66.84%	0.00%	-	-	-	-
Horiz. %	104.04%	40.16%	33.16%	100.00%	-	-	-	-
Div Payout %	45.69%	21.55%	9.35%	34.16%	-	-	-	-
YoY %	112.02%	130.48%	-72.63%	0.00%	-	-	-	-
Horiz. %	133.75%	63.09%	27.37%	100.00%	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	2,181,787	1,874,275	1,735,292	1,020,141	49,312	56,052	74,028	75.70%
YoY %	16.41%	8.01%	70.10%	1,968.75%	-12.02%	-24.28%	-	-
Horiz. %	2,947.25%	2,531.85%	2,344.10%	1,378.05%	66.61%	75.72%	100.00%	-
NOSH	1,090,893	1,024,194	1,014,791	1,020,141	74,715	74,736	74,775	56.28%
YoY %	6.51%	0.93%	-0.52%	1,265.38%	-0.03%	-0.05%	-	-
Horiz. %	1,458.90%	1,369.70%	1,357.13%	1,364.28%	99.92%	99.95%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	20.74%	19.60%	30.01%	28.46%	15.42%	-7.26%	4.71%	-
YoY %	5.82%	-34.69%	5.45%	84.57%	312.40%	-254.14%	-	-
Horiz. %	440.34%	416.14%	637.15%	604.25%	327.39%	-154.14%	100.00%	-
ROE	15.97%	15.21%	31.27%	43.91%	273.50%	-31.80%	20.31%	-
YoY %	5.00%	-51.36%	-28.79%	-83.95%	960.06%	-256.57%	-	-
Horiz. %	78.63%	74.89%	153.96%	216.20%	1,346.63%	-156.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	268.14	265.79	254.60	219.80	2,401.30	320.43	434.04	-7.71%
YoY %	0.88%	4.40%	15.83%	-90.85%	649.40%	-26.18%	-	-
Horiz. %	61.78%	61.24%	58.66%	50.64%	553.24%	73.82%	100.00%	-
EPS	31.94	27.84	53.48	43.91	180.51	-23.85	20.10	8.02%
YoY %	14.73%	-47.94%	21.79%	-75.67%	856.86%	-218.66%	-	-
Horiz. %	158.91%	138.51%	266.07%	218.46%	898.06%	-118.66%	100.00%	-
DPS	14.59	6.00	5.00	15.00	0.00	0.00	0.00	-
YoY %	143.17%	20.00%	-66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	97.27%	40.00%	33.33%	100.00%	-	-	-	-
NAPS	2.00	1.83	1.71	1.00	0.66	0.75	0.99	12.42%
YoY %	9.29%	7.02%	71.00%	51.52%	-12.00%	-24.24%	-	-
Horiz. %	202.02%	184.85%	172.73%	101.01%	66.67%	75.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,020,141
RPS	254.60	236.94	224.88	195.17	156.16	20.84	28.25	44.23%
YoY %	7.45%	5.36%	15.22%	24.98%	649.33%	-26.23%	-	-
Horiz. %	901.24%	838.73%	796.04%	690.87%	552.78%	73.77%	100.00%	-
EPS	30.32	24.82	47.24	38.99	11.74	-1.55	1.31	68.77%
YoY %	22.16%	-47.46%	21.16%	232.11%	857.42%	-218.32%	-	-
Horiz. %	2,314.50%	1,894.66%	3,606.11%	2,976.34%	896.18%	-118.32%	100.00%	-
DPS	13.86	5.35	4.42	13.32	0.00	0.00	0.00	-
YoY %	159.07%	21.04%	-66.82%	0.00%	0.00%	0.00%	-	-
Horiz. %	104.05%	40.17%	33.18%	100.00%	-	-	-	-
NAPS	1.899	1.6314	1.5104	0.8879	0.0429	0.0488	0.0644	75.72%
YoY %	16.40%	8.01%	70.11%	1,969.70%	-12.09%	-24.22%	-	-
Horiz. %	2,948.76%	2,533.23%	2,345.34%	1,378.73%	66.61%	75.78%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	6.02	5.40	5.05	5.00	5.54	2.97	2.69	-
P/RPS	2.25	2.03	1.98	2.27	0.23	0.93	0.62	23.95%
YoY %	10.84%	2.53%	-12.78%	886.96%	-75.27%	50.00%	-	-
Horiz. %	362.90%	327.42%	319.35%	366.13%	37.10%	150.00%	100.00%	-
P/EPS	18.85	19.40	9.44	11.39	3.07	-12.45	13.38	5.87%
YoY %	-2.84%	105.51%	-17.12%	271.01%	124.66%	-193.05%	-	-
Horiz. %	140.88%	144.99%	70.55%	85.13%	22.94%	-93.05%	100.00%	-
EY	5.31	5.16	10.59	8.78	32.58	-8.03	7.47	-5.52%
YoY %	2.91%	-51.27%	20.62%	-73.05%	505.73%	-207.50%	-	-
Horiz. %	71.08%	69.08%	141.77%	117.54%	436.14%	-107.50%	100.00%	-
DY	2.42	1.11	0.99	3.00	0.00	0.00	0.00	-
YoY %	118.02%	12.12%	-67.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.67%	37.00%	33.00%	100.00%	-	-	-	-
P/NAPS	3.01	2.95	2.95	5.00	8.39	3.96	2.72	1.70%
YoY %	2.03%	0.00%	-41.00%	-40.41%	111.87%	45.59%	-	-
Horiz. %	110.66%	108.46%	108.46%	183.82%	308.46%	145.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	24/08/10	26/08/09	27/08/08	27/08/07	16/08/06	16/08/05	-
Price	5.60	5.44	5.10	4.38	7.01	2.93	2.61	-
P/RPS	2.09	2.05	2.00	1.99	0.29	0.91	0.60	23.10%
YoY %	1.95%	2.50%	0.50%	586.21%	-68.13%	51.67%	-	-
Horiz. %	348.33%	341.67%	333.33%	331.67%	48.33%	151.67%	100.00%	-
P/EPS	17.53	19.54	9.54	9.97	3.88	-12.28	12.98	5.13%
YoY %	-10.29%	104.82%	-4.31%	156.96%	131.60%	-194.61%	-	-
Horiz. %	135.05%	150.54%	73.50%	76.81%	29.89%	-94.61%	100.00%	-
EY	5.70	5.12	10.49	10.03	25.75	-8.14	7.70	-4.88%
YoY %	11.33%	-51.19%	4.59%	-61.05%	416.34%	-205.71%	-	-
Horiz. %	74.03%	66.49%	136.23%	130.26%	334.42%	-105.71%	100.00%	-
DY	2.61	1.10	0.98	3.42	0.00	0.00	0.00	-
YoY %	137.27%	12.24%	-71.35%	0.00%	0.00%	0.00%	-	-
Horiz. %	76.32%	32.16%	28.65%	100.00%	-	-	-	-
P/NAPS	2.80	2.97	2.98	4.38	10.62	3.91	2.64	0.98%
YoY %	-5.72%	-0.34%	-31.96%	-58.76%	171.61%	48.11%	-	-
Horiz. %	106.06%	112.50%	112.88%	165.91%	402.27%	148.11%	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