[PARKSON] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 12.88%
YoY- -32.0%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,325,288 3,454,958 3,545,346 3,480,862 3,296,432 3,420,578 3,494,692 -3.25%
PBT 317,112 616,376 709,612 673,188 594,192 887,663 933,496 -51.28%
Tax -127,104 -179,934 -203,429 -200,294 -170,356 -218,951 -228,662 -32.37%
NP 190,008 436,442 506,182 472,894 423,836 668,712 704,833 -58.23%
-
NP to SH 122,952 239,708 280,273 266,572 236,156 380,076 397,829 -54.25%
-
Tax Rate 40.08% 29.19% 28.67% 29.75% 28.67% 24.67% 24.50% -
Total Cost 3,135,280 3,018,516 3,039,164 3,007,968 2,872,596 2,751,866 2,789,858 8.08%
-
Net Worth 2,847,309 2,786,392 2,776,701 2,667,889 2,702,336 2,698,758 2,635,256 5.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 195,155 260,315 216,901 434,110 174,113 232,309 -
Div Payout % - 81.41% 92.88% 81.37% 183.82% 45.81% 58.39% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,847,309 2,786,392 2,776,701 2,667,889 2,702,336 2,698,758 2,635,256 5.29%
NOSH 1,078,526 1,084,199 1,084,649 1,084,507 1,085,275 1,088,208 1,088,948 -0.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.71% 12.63% 14.28% 13.59% 12.86% 19.55% 20.17% -
ROE 4.32% 8.60% 10.09% 9.99% 8.74% 14.08% 15.10% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 308.32 318.66 326.87 320.96 303.74 314.33 320.92 -2.63%
EPS 11.40 22.11 25.84 24.58 21.76 34.93 36.53 -53.95%
DPS 0.00 18.00 24.00 20.00 40.00 16.00 21.33 -
NAPS 2.64 2.57 2.56 2.46 2.49 2.48 2.42 5.96%
Adjusted Per Share Value based on latest NOSH - 1,083,897
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 288.32 299.56 307.40 301.81 285.82 296.58 303.01 -3.25%
EPS 10.66 20.78 24.30 23.11 20.48 32.95 34.49 -54.25%
DPS 0.00 16.92 22.57 18.81 37.64 15.10 20.14 -
NAPS 2.4688 2.4159 2.4075 2.3132 2.3431 2.34 2.2849 5.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.84 3.90 4.70 5.20 4.82 4.58 5.37 -
P/RPS 1.25 1.22 1.44 1.62 1.59 1.46 1.67 -17.54%
P/EPS 33.68 17.64 18.19 21.16 22.15 13.11 14.70 73.70%
EY 2.97 5.67 5.50 4.73 4.51 7.63 6.80 -42.40%
DY 0.00 4.62 5.11 3.85 8.30 3.49 3.97 -
P/NAPS 1.45 1.52 1.84 2.11 1.94 1.85 2.22 -24.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 27/08/13 27/05/13 25/02/13 28/11/12 27/08/12 22/05/12 -
Price 3.69 3.30 3.80 4.67 4.59 4.67 4.69 -
P/RPS 1.20 1.04 1.16 1.45 1.51 1.49 1.46 -12.24%
P/EPS 32.37 14.93 14.71 19.00 21.09 13.37 12.84 85.12%
EY 3.09 6.70 6.80 5.26 4.74 7.48 7.79 -45.98%
DY 0.00 5.45 6.32 4.28 8.71 3.43 4.55 -
P/NAPS 1.40 1.28 1.48 1.90 1.84 1.88 1.94 -19.52%

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