[PARKSON] QoQ Annualized Quarter 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- -48.71%
YoY- -47.94%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,553,882 3,649,828 3,558,840 3,325,288 3,454,958 3,545,346 3,480,862 1.39%
PBT 382,504 419,997 334,280 317,112 616,376 709,612 673,188 -31.46%
Tax -143,449 -172,313 -167,074 -127,104 -179,934 -203,429 -200,294 -20.00%
NP 239,055 247,684 167,206 190,008 436,442 506,182 472,894 -36.62%
-
NP to SH 138,148 148,517 112,648 122,952 239,708 280,273 266,572 -35.55%
-
Tax Rate 37.50% 41.03% 49.98% 40.08% 29.19% 28.67% 29.75% -
Total Cost 3,314,827 3,402,144 3,391,634 3,135,280 3,018,516 3,039,164 3,007,968 6.70%
-
Net Worth 2,645,424 2,872,806 2,891,730 2,847,309 2,786,392 2,776,701 2,667,889 -0.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 195,155 260,315 216,901 -
Div Payout % - - - - 81.41% 92.88% 81.37% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,645,424 2,872,806 2,891,730 2,847,309 2,786,392 2,776,701 2,667,889 -0.56%
NOSH 1,062,419 1,067,957 1,079,003 1,078,526 1,084,199 1,084,649 1,084,507 -1.36%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.73% 6.79% 4.70% 5.71% 12.63% 14.28% 13.59% -
ROE 5.22% 5.17% 3.90% 4.32% 8.60% 10.09% 9.99% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 334.51 341.76 329.83 308.32 318.66 326.87 320.96 2.80%
EPS 13.00 13.91 10.44 11.40 22.11 25.84 24.58 -34.67%
DPS 0.00 0.00 0.00 0.00 18.00 24.00 20.00 -
NAPS 2.49 2.69 2.68 2.64 2.57 2.56 2.46 0.81%
Adjusted Per Share Value based on latest NOSH - 1,078,526
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 308.14 316.46 308.57 288.32 299.56 307.40 301.81 1.39%
EPS 11.98 12.88 9.77 10.66 20.78 24.30 23.11 -35.54%
DPS 0.00 0.00 0.00 0.00 16.92 22.57 18.81 -
NAPS 2.2937 2.4909 2.5073 2.4688 2.4159 2.4075 2.3132 -0.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.58 3.00 2.75 3.84 3.90 4.70 5.20 -
P/RPS 0.77 0.88 0.83 1.25 1.22 1.44 1.62 -39.17%
P/EPS 19.84 21.57 26.34 33.68 17.64 18.19 21.16 -4.21%
EY 5.04 4.64 3.80 2.97 5.67 5.50 4.73 4.33%
DY 0.00 0.00 0.00 0.00 4.62 5.11 3.85 -
P/NAPS 1.04 1.12 1.03 1.45 1.52 1.84 2.11 -37.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 25/02/14 25/11/13 27/08/13 27/05/13 25/02/13 -
Price 3.13 2.66 2.81 3.69 3.30 3.80 4.67 -
P/RPS 0.94 0.78 0.85 1.20 1.04 1.16 1.45 -25.15%
P/EPS 24.07 19.13 26.92 32.37 14.93 14.71 19.00 17.13%
EY 4.15 5.23 3.72 3.09 6.70 6.80 5.26 -14.65%
DY 0.00 0.00 0.00 0.00 5.45 6.32 4.28 -
P/NAPS 1.26 0.99 1.05 1.40 1.28 1.48 1.90 -24.01%

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