[PARKSON] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

24-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 5.04%

YoY- -4.91%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	2,825,730	2,625,940	2,722,256	2,806,773	2,702,366	2,567,456	2,583,705	6.13%
YoY %	7.61%	-3.54%	-3.01%	3.86%	5.25%	-0.63%	-	-
Horiz. %	109.37%	101.63%	105.36%	108.63%	104.59%	99.37%	100.00%	-
PBT	746,714	673,440	704,173	736,312	692,010	615,084	939,033	-14.13%
YoY %	10.88%	-4.36%	-4.36%	6.40%	12.51%	-34.50%	-	-
Horiz. %	79.52%	71.72%	74.99%	78.41%	73.69%	65.50%	100.00%	-
Tax	-170,650	-152,040	-170,575	-177,584	-163,508	-141,468	-163,600	2.84%
YoY %	-12.24%	10.87%	3.95%	-8.61%	-15.58%	13.53%	-	-
Horiz. %	104.31%	92.93%	104.26%	108.55%	99.94%	86.47%	100.00%	-
NP	576,064	521,400	533,598	558,728	528,502	473,616	775,433	-17.92%
YoY %	10.48%	-2.29%	-4.50%	5.72%	11.59%	-38.92%	-	-
Horiz. %	74.29%	67.24%	68.81%	72.05%	68.16%	61.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	339,980	304,760	285,128	304,652	290,034	258,824	542,687	-26.72%
YoY %	11.56%	6.89%	-6.41%	5.04%	12.06%	-52.31%	-	-
Horiz. %	62.65%	56.16%	52.54%	56.14%	53.44%	47.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.85%	22.58%	24.22%	24.12%	23.63%	23.00%	17.42%	-
YoY %	1.20%	-6.77%	0.41%	2.07%	2.74%	32.03%	-	-
Horiz. %	131.17%	129.62%	139.04%	138.46%	135.65%	132.03%	100.00%	-
Total Cost	2,249,666	2,104,540	2,188,658	2,248,045	2,173,864	2,093,840	1,808,272	15.62%
YoY %	6.90%	-3.84%	-2.64%	3.41%	3.82%	15.79%	-	-
Horiz. %	124.41%	116.38%	121.04%	124.32%	120.22%	115.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,011,778	2,061,734	1,866,153	1,782,682	1,756,858	1,774,851	1,742,404	10.02%
YoY %	-2.42%	10.48%	4.68%	1.47%	-1.01%	1.86%	-	-
Horiz. %	115.46%	118.33%	107.10%	102.31%	100.83%	101.86%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	212,886	418,626	61,185	-	-	-	50,947	158.75%
YoY %	-49.15%	584.20%	0.00%	-	-	-	-	-
Horiz. %	417.86%	821.69%	120.10%	-	-	-	100.00%	-
Div Payout %	62.62%	137.36%	21.46%	-	-	-	9.39%	-
YoY %	-54.41%	540.07%	0.00%	-	-	-	-	-
Horiz. %	666.88%	1,462.83%	228.54%	-	-	-	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	2,011,778	2,061,734	1,866,153	1,782,682	1,756,858	1,774,851	1,742,404	10.02%
YoY %	-2.42%	10.48%	4.68%	1.47%	-1.01%	1.86%	-	-
Horiz. %	115.46%	118.33%	107.10%	102.31%	100.83%	101.86%	100.00%	-
NOSH	1,064,433	1,046,565	1,019,756	1,018,675	1,015,525	1,014,200	1,018,949	2.94%
YoY %	1.71%	2.63%	0.11%	0.31%	0.13%	-0.47%	-	-
Horiz. %	104.46%	102.71%	100.08%	99.97%	99.66%	99.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	20.39%	19.86%	19.60%	19.91%	19.56%	18.45%	30.01%	-
YoY %	2.67%	1.33%	-1.56%	1.79%	6.02%	-38.52%	-	-
Horiz. %	67.94%	66.18%	65.31%	66.34%	65.18%	61.48%	100.00%	-
ROE	16.90%	14.78%	15.28%	17.09%	16.51%	14.58%	31.15%	-
YoY %	14.34%	-3.27%	-10.59%	3.51%	13.24%	-53.19%	-	-
Horiz. %	54.25%	47.45%	49.05%	54.86%	53.00%	46.81%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	265.47	250.91	266.95	275.53	266.11	253.15	253.57	3.09%
YoY %	5.80%	-6.01%	-3.11%	3.54%	5.12%	-0.17%	-	-
Horiz. %	104.69%	98.95%	105.28%	108.66%	104.95%	99.83%	100.00%	-
EPS	31.94	29.12	27.96	29.91	28.56	25.52	53.26	-28.81%
YoY %	9.68%	4.15%	-6.52%	4.73%	11.91%	-52.08%	-	-
Horiz. %	59.97%	54.68%	52.50%	56.16%	53.62%	47.92%	100.00%	-
DPS	20.00	40.00	6.00	0.00	0.00	0.00	5.00	151.34%
YoY %	-50.00%	566.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	400.00%	800.00%	120.00%	0.00%	0.00%	0.00%	100.00%	-
NAPS	1.89	1.97	1.83	1.75	1.73	1.75	1.71	6.88%
YoY %	-4.06%	7.65%	4.57%	1.16%	-1.14%	2.34%	-	-
Horiz. %	110.53%	115.20%	107.02%	102.34%	101.17%	102.34%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,024,196
RPS	245.01	227.68	236.03	243.36	234.31	222.61	224.02	6.13%
YoY %	7.61%	-3.54%	-3.01%	3.86%	5.26%	-0.63%	-	-
Horiz. %	109.37%	101.63%	105.36%	108.63%	104.59%	99.37%	100.00%	-
EPS	29.48	26.42	24.72	26.41	25.15	22.44	47.05	-26.71%
YoY %	11.58%	6.88%	-6.40%	5.01%	12.08%	-52.31%	-	-
Horiz. %	62.66%	56.15%	52.54%	56.13%	53.45%	47.69%	100.00%	-
DPS	18.46	36.30	5.31	0.00	0.00	0.00	4.42	158.66%
YoY %	-49.15%	583.62%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	417.65%	821.27%	120.14%	0.00%	0.00%	0.00%	100.00%	-
NAPS	1.7443	1.7876	1.6181	1.5457	1.5233	1.5389	1.5108	10.02%
YoY %	-2.42%	10.48%	4.68%	1.47%	-1.01%	1.86%	-	-
Horiz. %	115.46%	118.32%	107.10%	102.31%	100.83%	101.86%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	5.39	5.76	5.40	5.84	5.26	5.06	5.05	-
P/RPS	2.03	2.30	2.02	2.12	1.98	2.00	1.99	1.33%
YoY %	-11.74%	13.86%	-4.72%	7.07%	-1.00%	0.50%	-	-
Horiz. %	102.01%	115.58%	101.51%	106.53%	99.50%	100.50%	100.00%	-
P/EPS	16.88	19.78	19.31	19.53	18.42	19.83	9.48	46.75%
YoY %	-14.66%	2.43%	-1.13%	6.03%	-7.11%	109.18%	-	-
Horiz. %	178.06%	208.65%	203.69%	206.01%	194.30%	209.18%	100.00%	-
EY	5.93	5.06	5.18	5.12	5.43	5.04	10.55	-31.81%
YoY %	17.19%	-2.32%	1.17%	-5.71%	7.74%	-52.23%	-	-
Horiz. %	56.21%	47.96%	49.10%	48.53%	51.47%	47.77%	100.00%	-
DY	3.71	6.94	1.11	0.00	0.00	0.00	0.99	140.68%
YoY %	-46.54%	525.23%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	374.75%	701.01%	112.12%	0.00%	0.00%	0.00%	100.00%	-
P/NAPS	2.85	2.92	2.95	3.34	3.04	2.89	2.95	-2.26%
YoY %	-2.40%	-1.02%	-11.68%	9.87%	5.19%	-2.03%	-	-
Horiz. %	96.61%	98.98%	100.00%	113.22%	103.05%	97.97%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	22/02/11	15/11/10	24/08/10	24/05/10	23/02/10	16/11/09	26/08/09	-
Price	5.46	5.70	5.44	5.10	5.34	5.29	5.10	-
P/RPS	2.06	2.27	2.04	1.85	2.01	2.09	2.01	1.64%
YoY %	-9.25%	11.27%	10.27%	-7.96%	-3.83%	3.98%	-	-
Horiz. %	102.49%	112.94%	101.49%	92.04%	100.00%	103.98%	100.00%	-
P/EPS	17.09	19.57	19.46	17.05	18.70	20.73	9.58	46.93%
YoY %	-12.67%	0.57%	14.13%	-8.82%	-9.79%	116.39%	-	-
Horiz. %	178.39%	204.28%	203.13%	177.97%	195.20%	216.39%	100.00%	-
EY	5.85	5.11	5.14	5.86	5.35	4.82	10.44	-31.96%
YoY %	14.48%	-0.58%	-12.29%	9.53%	11.00%	-53.83%	-	-
Horiz. %	56.03%	48.95%	49.23%	56.13%	51.25%	46.17%	100.00%	-
DY	3.66	7.02	1.10	0.00	0.00	0.00	0.98	140.13%
YoY %	-47.86%	538.18%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	373.47%	716.33%	112.24%	0.00%	0.00%	0.00%	100.00%	-
P/NAPS	2.89	2.89	2.97	2.91	3.09	3.02	2.98	-2.01%
YoY %	0.00%	-2.69%	2.06%	-5.83%	2.32%	1.34%	-	-
Horiz. %	96.98%	96.98%	99.66%	97.65%	103.69%	101.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos