[PARKWD] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[PARKWD] PARKWOOD HOLDINGS BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 43.38%
YoY- 87.68%
Quarter Report
Latest QR
Upcoming QR
PARKWD's Result
PARKWD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 128,485 122,284 123,104 116,191 118,189 107,084 99,660 18.43%
PBT 9,565 12,110 14,880 11,137 7,870 1,804 2,084 175.92%
Tax -2,356 -2,788 -2,916 -3,232 -2,357 -1,162 -1,040 72.40%
NP 7,209 9,322 11,964 7,905 5,513 642 1,044 262.19%
-
NP to SH 7,209 9,322 11,964 7,905 5,513 642 1,044 262.19%
-
Tax Rate 24.63% 23.02% 19.60% 29.02% 29.95% 64.41% 49.90% -
Total Cost 121,276 112,962 111,140 108,286 112,676 106,442 98,616 14.77%
-
Net Worth 96,124 94,901 96,096 91,807 84,294 78,589 84,564 8.90%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 2,384 - - - -
Div Payout % - - - 30.17% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 96,124 94,901 96,096 91,807 84,294 78,589 84,564 8.90%
NOSH 120,155 120,128 120,120 119,230 113,911 110,689 104,400 9.81%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.61% 7.62% 9.72% 6.80% 4.66% 0.60% 1.05% -
ROE 7.50% 9.82% 12.45% 8.61% 6.54% 0.82% 1.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 106.93 101.79 102.48 97.45 103.76 96.74 95.46 7.85%
EPS 6.00 7.76 9.96 6.63 4.84 0.58 1.00 229.83%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.80 0.77 0.74 0.71 0.81 -0.82%
Adjusted Per Share Value based on latest NOSH - 120,063
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 45.57 43.37 43.66 41.21 41.92 37.98 35.34 18.45%
EPS 2.56 3.31 4.24 2.80 1.96 0.23 0.37 262.67%
DPS 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
NAPS 0.3409 0.3366 0.3408 0.3256 0.299 0.2787 0.2999 8.90%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.72 0.93 0.74 0.70 0.82 0.88 0.69 -
P/RPS 0.67 0.91 0.72 0.72 0.79 0.91 0.72 -4.68%
P/EPS 12.00 11.98 7.43 10.56 16.94 151.72 69.00 -68.80%
EY 8.33 8.34 13.46 9.47 5.90 0.66 1.45 220.42%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.90 1.18 0.93 0.91 1.11 1.24 0.85 3.88%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 21/02/05 08/11/04 24/08/04 24/05/04 18/02/04 17/11/03 -
Price 0.57 0.85 0.74 0.65 0.70 0.85 0.94 -
P/RPS 0.53 0.84 0.72 0.67 0.67 0.88 0.98 -33.59%
P/EPS 9.50 10.95 7.43 9.80 14.46 146.55 94.00 -78.27%
EY 10.53 9.13 13.46 10.20 6.91 0.68 1.06 361.46%
DY 0.00 0.00 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 0.71 1.08 0.93 0.84 0.95 1.20 1.16 -27.88%

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