[PARKSON] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

25-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- 7.91%

YoY- 20.43%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	3,405,626	3,166,524	2,925,082	2,952,253	2,825,730	2,625,940	2,722,256	16.05%
YoY %	7.55%	8.25%	-0.92%	4.48%	7.61%	-3.54%	-	-
Horiz. %	125.10%	116.32%	107.45%	108.45%	103.80%	96.46%	100.00%	-
PBT	900,614	841,056	805,267	826,153	746,714	673,440	704,173	17.77%
YoY %	7.08%	4.44%	-2.53%	10.64%	10.88%	-4.36%	-	-
Horiz. %	127.90%	119.44%	114.36%	117.32%	106.04%	95.64%	100.00%	-
Tax	-217,048	-220,380	-198,645	-195,593	-170,650	-152,040	-170,575	17.37%
YoY %	1.51%	-10.94%	-1.56%	-14.62%	-12.24%	10.87%	-	-
Horiz. %	127.24%	129.20%	116.46%	114.67%	100.04%	89.13%	100.00%	-
NP	683,566	620,676	606,622	630,560	576,064	521,400	533,598	17.90%
YoY %	10.13%	2.32%	-3.80%	9.46%	10.48%	-2.29%	-	-
Horiz. %	128.11%	116.32%	113.69%	118.17%	107.96%	97.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	392,024	361,156	348,404	366,882	339,980	304,760	285,128	23.57%
YoY %	8.55%	3.66%	-5.04%	7.91%	11.56%	6.89%	-	-
Horiz. %	137.49%	126.66%	122.19%	128.67%	119.24%	106.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	26.20%	24.67%	23.68%	22.85%	22.58%	24.22%	-
YoY %	-8.02%	6.20%	4.18%	3.63%	1.20%	-6.77%	-	-
Horiz. %	99.50%	108.18%	101.86%	97.77%	94.34%	93.23%	100.00%	-
Total Cost	2,722,060	2,545,848	2,318,460	2,321,693	2,249,666	2,104,540	2,188,658	15.60%
YoY %	6.92%	9.81%	-0.14%	3.20%	6.90%	-3.84%	-	-
Horiz. %	124.37%	116.32%	105.93%	106.08%	102.79%	96.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,604,050	2,453,505	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	24.79%
YoY %	6.14%	11.08%	5.01%	4.56%	-2.42%	10.48%	-	-
Horiz. %	139.54%	131.47%	118.36%	112.71%	107.80%	110.48%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	217,912	436,178	161,613	143,089	212,886	418,626	61,185	132.67%
YoY %	-50.04%	169.89%	12.95%	-32.79%	-49.15%	584.20%	-	-
Horiz. %	356.15%	712.88%	264.14%	233.86%	347.94%	684.20%	100.00%	-
Div Payout %	55.59%	120.77%	46.39%	39.00%	62.62%	137.36%	21.46%	-
YoY %	-53.97%	160.34%	18.95%	-37.72%	-54.41%	540.07%	-	-
Horiz. %	259.04%	562.77%	216.17%	181.73%	291.80%	640.07%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	2,604,050	2,453,505	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	24.79%
YoY %	6.14%	11.08%	5.01%	4.56%	-2.42%	10.48%	-	-
Horiz. %	139.54%	131.47%	118.36%	112.71%	107.80%	110.48%	100.00%	-
NOSH	1,089,560	1,090,446	1,077,424	1,073,174	1,064,433	1,046,565	1,019,756	4.50%
YoY %	-0.08%	1.21%	0.40%	0.82%	1.71%	2.63%	-	-
Horiz. %	106.85%	106.93%	105.66%	105.24%	104.38%	102.63%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	20.07%	19.60%	20.74%	21.36%	20.39%	19.86%	19.60%	-
YoY %	2.40%	-5.50%	-2.90%	4.76%	2.67%	1.33%	-	-
Horiz. %	102.40%	100.00%	105.82%	108.98%	104.03%	101.33%	100.00%	-
ROE	15.05%	14.72%	15.77%	17.44%	16.90%	14.78%	15.28%	-
YoY %	2.24%	-6.66%	-9.58%	3.20%	14.34%	-3.27%	-	-
Horiz. %	98.49%	96.34%	103.21%	114.14%	110.60%	96.73%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	312.57	290.39	271.49	275.10	265.47	250.91	266.95	11.05%
YoY %	7.64%	6.96%	-1.31%	3.63%	5.80%	-6.01%	-	-
Horiz. %	117.09%	108.78%	101.70%	103.05%	99.45%	93.99%	100.00%	-
EPS	35.98	33.12	32.33	34.19	31.94	29.12	27.96	18.25%
YoY %	8.64%	2.44%	-5.44%	7.04%	9.68%	4.15%	-	-
Horiz. %	128.68%	118.45%	115.63%	122.28%	114.23%	104.15%	100.00%	-
DPS	20.00	40.00	15.00	13.33	20.00	40.00	6.00	122.65%
YoY %	-50.00%	166.67%	12.53%	-33.35%	-50.00%	566.67%	-	-
Horiz. %	333.33%	666.67%	250.00%	222.17%	333.33%	666.67%	100.00%	-
NAPS	2.39	2.25	2.05	1.96	1.89	1.97	1.83	19.42%
YoY %	6.22%	9.76%	4.59%	3.70%	-4.06%	7.65%	-	-
Horiz. %	130.60%	122.95%	112.02%	107.10%	103.28%	107.65%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,090,995
RPS	295.29	274.55	253.62	255.98	245.01	227.68	236.03	16.05%
YoY %	7.55%	8.25%	-0.92%	4.48%	7.61%	-3.54%	-	-
Horiz. %	125.11%	116.32%	107.45%	108.45%	103.80%	96.46%	100.00%	-
EPS	33.99	31.31	30.21	31.81	29.48	26.42	24.72	23.58%
YoY %	8.56%	3.64%	-5.03%	7.90%	11.58%	6.88%	-	-
Horiz. %	137.50%	126.66%	122.21%	128.68%	119.26%	106.88%	100.00%	-
DPS	18.89	37.82	14.01	12.41	18.46	36.30	5.31	132.49%
YoY %	-50.05%	169.95%	12.89%	-32.77%	-49.15%	583.62%	-	-
Horiz. %	355.74%	712.24%	263.84%	233.71%	347.65%	683.62%	100.00%	-
NAPS	2.2578	2.1273	1.9151	1.8238	1.7443	1.7876	1.6181	24.79%
YoY %	6.13%	11.08%	5.01%	4.56%	-2.42%	10.48%	-	-
Horiz. %	139.53%	131.47%	118.35%	112.71%	107.80%	110.48%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	5.66	5.68	6.02	5.70	5.39	5.76	5.40	-
P/RPS	1.81	1.96	2.22	2.07	2.03	2.30	2.02	-7.03%
YoY %	-7.65%	-11.71%	7.25%	1.97%	-11.74%	13.86%	-	-
Horiz. %	89.60%	97.03%	109.90%	102.48%	100.50%	113.86%	100.00%	-
P/EPS	15.73	17.15	18.62	16.67	16.88	19.78	19.31	-12.74%
YoY %	-8.28%	-7.89%	11.70%	-1.24%	-14.66%	2.43%	-	-
Horiz. %	81.46%	88.81%	96.43%	86.33%	87.42%	102.43%	100.00%	-
EY	6.36	5.83	5.37	6.00	5.93	5.06	5.18	14.61%
YoY %	9.09%	8.57%	-10.50%	1.18%	17.19%	-2.32%	-	-
Horiz. %	122.78%	112.55%	103.67%	115.83%	114.48%	97.68%	100.00%	-
DY	3.53	7.04	2.49	2.34	3.71	6.94	1.11	115.80%
YoY %	-49.86%	182.73%	6.41%	-36.93%	-46.54%	525.23%	-	-
Horiz. %	318.02%	634.23%	224.32%	210.81%	334.23%	625.23%	100.00%	-
P/NAPS	2.37	2.52	2.94	2.91	2.85	2.92	2.95	-13.54%
YoY %	-5.95%	-14.29%	1.03%	2.11%	-2.40%	-1.02%	-	-
Horiz. %	80.34%	85.42%	99.66%	98.64%	96.61%	98.98%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	23/11/11	23/08/11	25/05/11	22/02/11	15/11/10	24/08/10	-
Price	5.58	5.65	5.60	5.81	5.46	5.70	5.44	-
P/RPS	1.79	1.95	2.06	2.11	2.06	2.27	2.04	-8.32%
YoY %	-8.21%	-5.34%	-2.37%	2.43%	-9.25%	11.27%	-	-
Horiz. %	87.75%	95.59%	100.98%	103.43%	100.98%	111.27%	100.00%	-
P/EPS	15.51	17.06	17.32	16.99	17.09	19.57	19.46	-14.00%
YoY %	-9.09%	-1.50%	1.94%	-0.59%	-12.67%	0.57%	-	-
Horiz. %	79.70%	87.67%	89.00%	87.31%	87.82%	100.57%	100.00%	-
EY	6.45	5.86	5.77	5.88	5.85	5.11	5.14	16.29%
YoY %	10.07%	1.56%	-1.87%	0.51%	14.48%	-0.58%	-	-
Horiz. %	125.49%	114.01%	112.26%	114.40%	113.81%	99.42%	100.00%	-
DY	3.58	7.08	2.68	2.29	3.66	7.02	1.10	119.14%
YoY %	-49.44%	164.18%	17.03%	-37.43%	-47.86%	538.18%	-	-
Horiz. %	325.45%	643.64%	243.64%	208.18%	332.73%	638.18%	100.00%	-
P/NAPS	2.33	2.51	2.73	2.96	2.89	2.89	2.97	-14.90%
YoY %	-7.17%	-8.06%	-7.77%	2.42%	0.00%	-2.69%	-	-
Horiz. %	78.45%	84.51%	91.92%	99.66%	97.31%	97.31%	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