[PARKSON] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 3.29%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,604,755 3,493,947 3,458,196 3,215,030 2,783,938 2,628,821 2,450,676 6.63%
PBT 404,675 446,922 773,950 882,217 731,525 936,838 860,700 -11.81%
Tax -111,172 -163,324 -210,574 -221,844 -174,146 -173,364 -134,370 -3.10%
NP 293,503 283,598 563,376 660,373 557,379 763,474 726,330 -14.01%
-
NP to SH 212,645 162,746 317,350 374,426 310,101 523,359 512,172 -13.62%
-
Tax Rate 27.47% 36.54% 27.21% 25.15% 23.81% 18.51% 15.61% -
Total Cost 3,311,252 3,210,349 2,894,820 2,554,657 2,226,559 1,865,347 1,724,346 11.48%
-
Net Worth 2,840,759 2,881,112 2,666,388 2,599,567 2,044,775 1,758,709 1,385,033 12.71%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 86,791 173,794 163,589 166,108 50,739 153,021 -
Div Payout % - 53.33% 54.76% 43.69% 53.57% 9.69% 29.88% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,840,759 2,881,112 2,666,388 2,599,567 2,044,775 1,758,709 1,385,033 12.71%
NOSH 1,080,136 1,075,041 1,083,897 1,087,685 1,081,891 1,016,594 1,018,406 0.98%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.14% 8.12% 16.29% 20.54% 20.02% 29.04% 29.64% -
ROE 7.49% 5.65% 11.90% 14.40% 15.17% 29.76% 36.98% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 333.73 325.01 319.05 295.58 257.32 258.59 240.64 5.59%
EPS 19.69 15.14 29.28 34.42 28.66 51.48 50.29 -14.46%
DPS 0.00 8.00 16.00 15.00 15.35 5.00 15.03 -
NAPS 2.63 2.68 2.46 2.39 1.89 1.73 1.36 11.61%
Adjusted Per Share Value based on latest NOSH - 1,087,685
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 313.76 304.11 301.00 279.84 242.31 228.81 213.31 6.63%
EPS 18.51 14.17 27.62 32.59 26.99 45.55 44.58 -13.62%
DPS 0.00 7.55 15.13 14.24 14.46 4.42 13.32 -
NAPS 2.4726 2.5077 2.3208 2.2627 1.7798 1.5308 1.2055 12.71%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.50 2.75 5.20 5.66 5.39 5.26 3.94 -
P/RPS 0.75 0.85 1.63 1.91 2.09 2.03 1.64 -12.22%
P/EPS 12.70 18.17 17.76 16.44 18.80 10.22 7.83 8.39%
EY 7.87 5.50 5.63 6.08 5.32 9.79 12.76 -7.73%
DY 0.00 2.91 3.08 2.65 2.85 0.95 3.81 -
P/NAPS 0.95 1.03 2.11 2.37 2.85 3.04 2.90 -16.96%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 25/02/13 27/02/12 22/02/11 23/02/10 25/02/09 -
Price 2.30 2.81 4.67 5.58 5.46 5.34 3.29 -
P/RPS 0.69 0.86 1.46 1.89 2.12 2.07 1.37 -10.79%
P/EPS 11.68 18.56 15.95 16.21 19.05 10.37 6.54 10.14%
EY 8.56 5.39 6.27 6.17 5.25 9.64 15.29 -9.21%
DY 0.00 2.85 3.43 2.69 2.81 0.94 4.57 -
P/NAPS 0.87 1.05 1.90 2.33 2.89 3.09 2.42 -15.66%

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