[PARKSON] YoY TTM Result on 30-Jun-2010 [#4]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -46.29%
YoY- -47.46%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,454,958 3,420,578 2,925,082 2,722,256 2,583,705 2,242,297 1,794,136 11.52%
PBT 616,376 887,663 805,267 704,173 939,033 762,262 391,471 7.85%
Tax -179,934 -218,951 -198,645 -170,575 -163,600 -124,214 -114,734 7.78%
NP 436,442 668,712 606,622 533,598 775,433 638,048 276,737 7.88%
-
NP to SH 239,708 380,076 348,404 285,128 542,687 447,974 134,870 10.04%
-
Tax Rate 29.19% 24.67% 24.67% 24.22% 17.42% 16.30% 29.31% -
Total Cost 3,018,516 2,751,866 2,318,460 2,188,658 1,808,272 1,604,249 1,517,399 12.13%
-
Net Worth 2,778,363 2,173,790 2,181,787 1,874,275 1,735,292 1,020,141 49,312 95.67%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 195,319 174,311 159,201 61,451 50,739 153,021 - -
Div Payout % 81.48% 45.86% 45.69% 21.55% 9.35% 34.16% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,778,363 2,173,790 2,181,787 1,874,275 1,735,292 1,020,141 49,312 95.67%
NOSH 1,081,075 1,086,895 1,090,893 1,024,194 1,014,791 1,020,141 74,715 56.03%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.63% 19.55% 20.74% 19.60% 30.01% 28.46% 15.42% -
ROE 8.63% 17.48% 15.97% 15.21% 31.27% 43.91% 273.50% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 319.59 314.71 268.14 265.79 254.60 219.80 2,401.30 -28.52%
EPS 22.17 34.97 31.94 27.84 53.48 43.91 180.51 -29.47%
DPS 18.00 16.00 14.59 6.00 5.00 15.00 0.00 -
NAPS 2.57 2.00 2.00 1.83 1.71 1.00 0.66 25.40%
Adjusted Per Share Value based on latest NOSH - 1,024,194
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 300.72 297.73 254.60 236.94 224.88 195.17 156.16 11.52%
EPS 20.86 33.08 30.32 24.82 47.24 38.99 11.74 10.04%
DPS 17.00 15.17 13.86 5.35 4.42 13.32 0.00 -
NAPS 2.4183 1.8921 1.899 1.6314 1.5104 0.8879 0.0429 95.69%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.90 4.58 6.02 5.40 5.05 5.00 5.54 -
P/RPS 1.22 1.46 2.25 2.03 1.98 2.27 0.23 32.02%
P/EPS 17.59 13.10 18.85 19.40 9.44 11.39 3.07 33.73%
EY 5.69 7.64 5.31 5.16 10.59 8.78 32.58 -25.21%
DY 4.62 3.49 2.42 1.11 0.99 3.00 0.00 -
P/NAPS 1.52 2.29 3.01 2.95 2.95 5.00 8.39 -24.75%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 27/08/12 23/08/11 24/08/10 26/08/09 27/08/08 27/08/07 -
Price 3.30 4.67 5.60 5.44 5.10 4.38 7.01 -
P/RPS 1.03 1.48 2.09 2.05 2.00 1.99 0.29 23.49%
P/EPS 14.88 13.35 17.53 19.54 9.54 9.97 3.88 25.08%
EY 6.72 7.49 5.70 5.12 10.49 10.03 25.75 -20.04%
DY 5.45 3.43 2.61 1.10 0.98 3.42 0.00 -
P/NAPS 1.28 2.34 2.80 2.97 2.98 4.38 10.62 -29.69%

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