[PARKSON] YoY TTM Result on 30-Sep-2011 [#1]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

23-Nov-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Sep-2011 [#1]

Profit Trend

QoQ- 4.05%

YoY- 22.21%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	3,571,178	3,462,172	3,453,055	3,060,228	2,736,877	2,604,425	2,374,325	7.03%
YoY %	3.15%	0.26%	12.84%	11.81%	5.09%	9.69%	-	-
Horiz. %	150.41%	145.82%	145.43%	128.89%	115.27%	109.69%	100.00%	-
PBT	353,279	547,106	825,947	847,171	718,762	950,435	804,256	-12.80%
YoY %	-35.43%	-33.76%	-2.51%	17.87%	-24.38%	18.18%	-	-
Horiz. %	43.93%	68.03%	102.70%	105.34%	89.37%	118.18%	100.00%	-
Tax	-131,857	-169,121	-206,445	-215,730	-173,218	-167,477	-130,725	0.14%
YoY %	22.03%	18.08%	4.30%	-24.54%	-3.43%	-28.11%	-	-
Horiz. %	100.87%	129.37%	157.92%	165.03%	132.51%	128.11%	100.00%	-
NP	221,422	377,985	619,502	631,441	545,544	782,958	673,531	-16.91%
YoY %	-41.42%	-38.99%	-1.89%	15.75%	-30.32%	16.25%	-	-
Horiz. %	32.87%	56.12%	91.98%	93.75%	81.00%	116.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	127,625	211,407	348,826	362,503	296,612	547,231	468,451	-19.47%
YoY %	-39.63%	-39.39%	-3.77%	22.21%	-45.80%	16.82%	-	-
Horiz. %	27.24%	45.13%	74.46%	77.38%	63.32%	116.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.32%	30.91%	24.99%	25.46%	24.10%	17.62%	16.25%	-
YoY %	20.74%	23.69%	-1.85%	5.64%	36.78%	8.43%	-	-
Horiz. %	229.66%	190.22%	153.78%	156.68%	148.31%	108.43%	100.00%	-
Total Cost	3,349,756	3,084,187	2,833,553	2,428,787	2,191,333	1,821,467	1,700,794	11.95%
YoY %	8.61%	8.85%	16.67%	10.84%	20.31%	7.10%	-	-
Horiz. %	196.95%	181.34%	166.60%	142.80%	128.84%	107.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,596,031	2,847,309	2,702,336	2,453,505	2,061,734	1,774,851	1,314,118	12.00%
YoY %	-8.83%	5.36%	10.14%	19.00%	16.16%	35.06%	-	-
Horiz. %	197.55%	216.67%	205.64%	186.70%	156.89%	135.06%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	-	86,791	173,794	163,589	166,108	50,739	153,021	-
YoY %	-	-50.06%	6.24%	-1.52%	227.38%	-66.84%	-	-
Horiz. %	-	56.72%	113.58%	106.91%	108.55%	33.16%	100.00%	-
Div Payout %	-	41.05%	49.82%	45.13%	56.00%	9.27%	32.67%	-
YoY %	-	-17.60%	10.39%	-19.41%	504.10%	-71.63%	-	-
Horiz. %	-	125.65%	152.49%	138.14%	171.41%	28.37%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	2,596,031	2,847,309	2,702,336	2,453,505	2,061,734	1,774,851	1,314,118	12.00%
YoY %	-8.83%	5.36%	10.14%	19.00%	16.16%	35.06%	-	-
Horiz. %	197.55%	216.67%	205.64%	186.70%	156.89%	135.06%	100.00%	-
NOSH	1,063,947	1,078,526	1,085,275	1,090,446	1,046,565	1,014,200	1,026,655	0.59%
YoY %	-1.35%	-0.62%	-0.47%	4.19%	3.19%	-1.21%	-	-
Horiz. %	103.63%	105.05%	105.71%	106.21%	101.94%	98.79%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	6.20%	10.92%	17.94%	20.63%	19.93%	30.06%	28.37%	-
YoY %	-43.22%	-39.13%	-13.04%	3.51%	-33.70%	5.96%	-	-
Horiz. %	21.85%	38.49%	63.24%	72.72%	70.25%	105.96%	100.00%	-
ROE	4.92%	7.42%	12.91%	14.77%	14.39%	30.83%	35.65%	-
YoY %	-33.69%	-42.53%	-12.59%	2.64%	-53.32%	-13.52%	-	-
Horiz. %	13.80%	20.81%	36.21%	41.43%	40.36%	86.48%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	335.65	321.01	318.17	280.64	261.51	256.80	231.27	6.40%
YoY %	4.56%	0.89%	13.37%	7.32%	1.83%	11.04%	-	-
Horiz. %	145.13%	138.80%	137.58%	121.35%	113.08%	111.04%	100.00%	-
EPS	12.00	19.60	32.14	33.24	28.34	53.96	45.63	-19.94%
YoY %	-38.78%	-39.02%	-3.31%	17.29%	-47.48%	18.26%	-	-
Horiz. %	26.30%	42.95%	70.44%	72.85%	62.11%	118.26%	100.00%	-
DPS	0.00	8.00	16.00	15.00	15.87	5.00	14.90	-
YoY %	0.00%	-50.00%	6.67%	-5.48%	217.40%	-66.44%	-	-
Horiz. %	0.00%	53.69%	107.38%	100.67%	106.51%	33.56%	100.00%	-
NAPS	2.44	2.64	2.49	2.25	1.97	1.75	1.28	11.34%
YoY %	-7.58%	6.02%	10.67%	14.21%	12.57%	36.72%	-	-
Horiz. %	190.62%	206.25%	194.53%	175.78%	153.91%	136.72%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,090,446
RPS	310.83	301.35	300.55	266.36	238.22	226.69	206.66	7.03%
YoY %	3.15%	0.27%	12.84%	11.81%	5.09%	9.69%	-	-
Horiz. %	150.41%	145.82%	145.43%	128.89%	115.27%	109.69%	100.00%	-
EPS	11.11	18.40	30.36	31.55	25.82	47.63	40.77	-19.47%
YoY %	-39.62%	-39.39%	-3.77%	22.19%	-45.79%	16.83%	-	-
Horiz. %	27.25%	45.13%	74.47%	77.39%	63.33%	116.83%	100.00%	-
DPS	0.00	7.55	15.13	14.24	14.46	4.42	13.32	-
YoY %	0.00%	-50.10%	6.25%	-1.52%	227.15%	-66.82%	-	-
Horiz. %	0.00%	56.68%	113.59%	106.91%	108.56%	33.18%	100.00%	-
NAPS	2.2596	2.4783	2.3521	2.1355	1.7945	1.5448	1.1438	12.01%
YoY %	-8.82%	5.37%	10.14%	19.00%	16.16%	35.06%	-	-
Horiz. %	197.55%	216.67%	205.64%	186.70%	156.89%	135.06%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	2.88	3.84	4.82	5.68	5.76	5.06	3.76	-
P/RPS	0.86	1.20	1.51	2.02	2.20	1.97	1.63	-10.10%
YoY %	-28.33%	-20.53%	-25.25%	-8.18%	11.68%	20.86%	-	-
Horiz. %	52.76%	73.62%	92.64%	123.93%	134.97%	120.86%	100.00%	-
P/EPS	24.01	19.59	15.00	17.09	20.32	9.38	8.24	19.50%
YoY %	22.56%	30.60%	-12.23%	-15.90%	116.63%	13.83%	-	-
Horiz. %	291.38%	237.74%	182.04%	207.40%	246.60%	113.83%	100.00%	-
EY	4.17	5.10	6.67	5.85	4.92	10.66	12.14	-16.30%
YoY %	-18.24%	-23.54%	14.02%	18.90%	-53.85%	-12.19%	-	-
Horiz. %	34.35%	42.01%	54.94%	48.19%	40.53%	87.81%	100.00%	-
DY	0.00	2.08	3.32	2.64	2.76	0.99	3.96	-
YoY %	0.00%	-37.35%	25.76%	-4.35%	178.79%	-75.00%	-	-
Horiz. %	0.00%	52.53%	83.84%	66.67%	69.70%	25.00%	100.00%	-
P/NAPS	1.18	1.45	1.94	2.52	2.92	2.89	2.94	-14.10%
YoY %	-18.62%	-25.26%	-23.02%	-13.70%	1.04%	-1.70%	-	-
Horiz. %	40.14%	49.32%	65.99%	85.71%	99.32%	98.30%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/14	25/11/13	28/11/12	23/11/11	15/11/10	16/11/09	19/11/08	-
Price	2.48	3.69	4.59	5.65	5.70	5.29	3.25	-
P/RPS	0.74	1.15	1.44	2.01	2.18	2.06	1.41	-10.18%
YoY %	-35.65%	-20.14%	-28.36%	-7.80%	5.83%	46.10%	-	-
Horiz. %	52.48%	81.56%	102.13%	142.55%	154.61%	146.10%	100.00%	-
P/EPS	20.67	18.83	14.28	17.00	20.11	9.80	7.12	19.42%
YoY %	9.77%	31.86%	-16.00%	-15.46%	105.20%	37.64%	-	-
Horiz. %	290.31%	264.47%	200.56%	238.76%	282.44%	137.64%	100.00%	-
EY	4.84	5.31	7.00	5.88	4.97	10.20	14.04	-16.25%
YoY %	-8.85%	-24.14%	19.05%	18.31%	-51.27%	-27.35%	-	-
Horiz. %	34.47%	37.82%	49.86%	41.88%	35.40%	72.65%	100.00%	-
DY	0.00	2.17	3.49	2.65	2.78	0.95	4.59	-
YoY %	0.00%	-37.82%	31.70%	-4.68%	192.63%	-79.30%	-	-
Horiz. %	0.00%	47.28%	76.03%	57.73%	60.57%	20.70%	100.00%	-
P/NAPS	1.02	1.40	1.84	2.51	2.89	3.02	2.54	-14.10%
YoY %	-27.14%	-23.91%	-26.69%	-13.15%	-4.30%	18.90%	-	-
Horiz. %	40.16%	55.12%	72.44%	98.82%	113.78%	118.90%	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