[PARKSON] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -11.81%
YoY- -39.39%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 3,828,931 3,823,950 3,571,178 3,462,172 3,453,055 3,060,228 2,736,877 5.75%
PBT -289,211 111,377 353,279 547,106 825,947 847,171 718,762 -
Tax -63,143 -67,505 -131,857 -169,121 -206,445 -215,730 -173,218 -15.46%
NP -352,354 43,872 221,422 377,985 619,502 631,441 545,544 -
-
NP to SH -221,596 89,665 127,625 211,407 348,826 362,503 296,612 -
-
Tax Rate - 60.61% 37.32% 30.91% 24.99% 25.46% 24.10% -
Total Cost 4,181,285 3,780,078 3,349,756 3,084,187 2,833,553 2,428,787 2,191,333 11.35%
-
Net Worth 2,394,752 2,978,853 2,596,031 2,847,309 2,702,336 2,453,505 2,061,734 2.52%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 86,791 173,794 163,589 166,108 -
Div Payout % - - - 41.05% 49.82% 45.13% 56.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,394,752 2,978,853 2,596,031 2,847,309 2,702,336 2,453,505 2,061,734 2.52%
NOSH 1,054,957 1,091,155 1,063,947 1,078,526 1,085,275 1,090,446 1,046,565 0.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -9.20% 1.15% 6.20% 10.92% 17.94% 20.63% 19.93% -
ROE -9.25% 3.01% 4.92% 7.42% 12.91% 14.77% 14.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 362.95 350.45 335.65 321.01 318.17 280.64 261.51 5.60%
EPS -21.01 8.22 12.00 19.60 32.14 33.24 28.34 -
DPS 0.00 0.00 0.00 8.00 16.00 15.00 15.87 -
NAPS 2.27 2.73 2.44 2.64 2.49 2.25 1.97 2.38%
Adjusted Per Share Value based on latest NOSH - 1,078,526
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 333.27 332.84 310.83 301.35 300.55 266.36 238.22 5.75%
EPS -19.29 7.80 11.11 18.40 30.36 31.55 25.82 -
DPS 0.00 0.00 0.00 7.55 15.13 14.24 14.46 -
NAPS 2.0844 2.5928 2.2596 2.4783 2.3521 2.1355 1.7945 2.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.78 1.21 2.88 3.84 4.82 5.68 5.76 -
P/RPS 0.21 0.35 0.86 1.20 1.51 2.02 2.20 -32.37%
P/EPS -3.71 14.72 24.01 19.59 15.00 17.09 20.32 -
EY -26.93 6.79 4.17 5.10 6.67 5.85 4.92 -
DY 0.00 0.00 0.00 2.08 3.32 2.64 2.76 -
P/NAPS 0.34 0.44 1.18 1.45 1.94 2.52 2.92 -30.09%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 24/11/15 24/11/14 25/11/13 28/11/12 23/11/11 15/11/10 -
Price 0.745 1.00 2.48 3.69 4.59 5.65 5.70 -
P/RPS 0.21 0.29 0.74 1.15 1.44 2.01 2.18 -32.26%
P/EPS -3.55 12.17 20.67 18.83 14.28 17.00 20.11 -
EY -28.19 8.22 4.84 5.31 7.00 5.88 4.97 -
DY 0.00 0.00 0.00 2.17 3.49 2.65 2.78 -
P/NAPS 0.33 0.37 1.02 1.40 1.84 2.51 2.89 -30.32%

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