[PARKSON] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

15-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- -73.28%

YoY- 17.75%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	2,925,082	2,214,190	1,412,865	656,485	2,722,256	2,105,080	1,351,183	67.58%
YoY %	32.11%	56.72%	115.22%	-75.88%	29.32%	55.80%	-	-
Horiz. %	216.48%	163.87%	104.57%	48.59%	201.47%	155.80%	100.00%	-
PBT	805,267	619,615	373,357	168,360	704,173	552,234	346,005	75.89%
YoY %	29.96%	65.96%	121.76%	-76.09%	27.51%	59.60%	-	-
Horiz. %	232.73%	179.08%	107.91%	48.66%	203.52%	159.60%	100.00%	-
Tax	-198,645	-146,695	-85,325	-38,010	-170,575	-133,188	-81,754	81.03%
YoY %	-35.41%	-71.92%	-124.48%	77.72%	-28.07%	-62.91%	-	-
Horiz. %	242.98%	179.43%	104.37%	46.49%	208.64%	162.91%	100.00%	-
NP	606,622	472,920	288,032	130,350	533,598	419,046	264,251	74.28%
YoY %	28.27%	64.19%	120.97%	-75.57%	27.34%	58.58%	-	-
Horiz. %	229.56%	178.97%	109.00%	49.33%	201.93%	158.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	348,404	275,162	169,990	76,190	285,128	228,489	145,017	79.66%
YoY %	26.62%	61.87%	123.11%	-73.28%	24.79%	57.56%	-	-
Horiz. %	240.25%	189.74%	117.22%	52.54%	196.62%	157.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	23.68%	22.85%	22.58%	24.22%	24.12%	23.63%	-
YoY %	4.18%	3.63%	1.20%	-6.77%	0.41%	2.07%	-	-
Horiz. %	104.40%	100.21%	96.70%	95.56%	102.50%	102.07%	100.00%	-
Total Cost	2,318,460	1,741,270	1,124,833	526,135	2,188,658	1,686,034	1,086,932	65.93%
YoY %	33.15%	54.80%	113.79%	-75.96%	29.81%	55.12%	-	-
Horiz. %	213.30%	160.20%	103.49%	48.41%	201.36%	155.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	1,782,682	1,756,858	16.53%
YoY %	5.01%	4.56%	-2.42%	10.48%	4.68%	1.47%	-	-
Horiz. %	125.72%	119.73%	114.51%	117.35%	106.22%	101.47%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	161,613	107,317	106,443	104,656	61,185	-	-	-
YoY %	50.59%	0.82%	1.71%	71.05%	0.00%	-	-	-
Horiz. %	264.14%	175.40%	173.97%	171.05%	100.00%	-	-	-
Div Payout %	46.39%	39.00%	62.62%	137.36%	21.46%	-	-	-
YoY %	18.95%	-37.72%	-54.41%	540.07%	0.00%	-	-	-
Horiz. %	216.17%	181.73%	291.80%	640.07%	100.00%	-	-	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	1,782,682	1,756,858	16.53%
YoY %	5.01%	4.56%	-2.42%	10.48%	4.68%	1.47%	-	-
Horiz. %	125.72%	119.73%	114.51%	117.35%	106.22%	101.47%	100.00%	-
NOSH	1,077,424	1,073,174	1,064,433	1,046,565	1,019,756	1,018,675	1,015,525	4.03%
YoY %	0.40%	0.82%	1.71%	2.63%	0.11%	0.31%	-	-
Horiz. %	106.10%	105.68%	104.82%	103.06%	100.42%	100.31%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	20.74%	21.36%	20.39%	19.86%	19.60%	19.91%	19.56%	-
YoY %	-2.90%	4.76%	2.67%	1.33%	-1.56%	1.79%	-	-
Horiz. %	106.03%	109.20%	104.24%	101.53%	100.20%	101.79%	100.00%	-
ROE	15.77%	13.08%	8.45%	3.70%	15.28%	12.82%	8.25%	-
YoY %	20.57%	54.79%	128.38%	-75.79%	19.19%	55.39%	-	-
Horiz. %	191.15%	158.55%	102.42%	44.85%	185.21%	155.39%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	271.49	206.32	132.73	62.73	266.95	206.65	133.05	61.08%
YoY %	31.59%	55.44%	111.59%	-76.50%	29.18%	55.32%	-	-
Horiz. %	204.05%	155.07%	99.76%	47.15%	200.64%	155.32%	100.00%	-
EPS	32.33	25.64	15.97	7.28	27.96	22.43	14.28	72.67%
YoY %	26.09%	60.55%	119.37%	-73.96%	24.65%	57.07%	-	-
Horiz. %	226.40%	179.55%	111.83%	50.98%	195.80%	157.07%	100.00%	-
DPS	15.00	10.00	10.00	10.00	6.00	0.00	0.00	-
YoY %	50.00%	0.00%	0.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	250.00%	166.67%	166.67%	166.67%	100.00%	-	-	-
NAPS	2.05	1.96	1.89	1.97	1.83	1.75	1.73	12.01%
YoY %	4.59%	3.70%	-4.06%	7.65%	4.57%	1.16%	-	-
Horiz. %	118.50%	113.29%	109.25%	113.87%	105.78%	101.16%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,046,565
RPS	253.62	191.98	122.50	56.92	236.03	182.52	117.15	67.58%
YoY %	32.11%	56.72%	115.21%	-75.88%	29.32%	55.80%	-	-
Horiz. %	216.49%	163.88%	104.57%	48.59%	201.48%	155.80%	100.00%	-
EPS	30.21	23.86	14.74	6.61	24.72	19.81	12.57	79.71%
YoY %	26.61%	61.87%	123.00%	-73.26%	24.79%	57.60%	-	-
Horiz. %	240.33%	189.82%	117.26%	52.59%	196.66%	157.60%	100.00%	-
DPS	14.01	9.30	9.23	9.07	5.31	0.00	0.00	-
YoY %	50.65%	0.76%	1.76%	70.81%	0.00%	0.00%	-	-
Horiz. %	263.84%	175.14%	173.82%	170.81%	100.00%	-	-	-
NAPS	1.9151	1.8238	1.7443	1.7876	1.6181	1.5457	1.5233	16.53%
YoY %	5.01%	4.56%	-2.42%	10.48%	4.68%	1.47%	-	-
Horiz. %	125.72%	119.73%	114.51%	117.35%	106.22%	101.47%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	6.02	5.70	5.39	5.76	5.40	5.84	5.26	-
P/RPS	2.22	2.76	4.06	9.18	2.02	2.83	3.95	-31.96%
YoY %	-19.57%	-32.02%	-55.77%	354.46%	-28.62%	-28.35%	-	-
Horiz. %	56.20%	69.87%	102.78%	232.41%	51.14%	71.65%	100.00%	-
P/EPS	18.62	22.23	33.75	79.12	19.31	26.04	36.83	-36.61%
YoY %	-16.24%	-34.13%	-57.34%	309.74%	-25.84%	-29.30%	-	-
Horiz. %	50.56%	60.36%	91.64%	214.82%	52.43%	70.70%	100.00%	-
EY	5.37	4.50	2.96	1.26	5.18	3.84	2.71	57.96%
YoY %	19.33%	52.03%	134.92%	-75.68%	34.90%	41.70%	-	-
Horiz. %	198.15%	166.05%	109.23%	46.49%	191.14%	141.70%	100.00%	-
DY	2.49	1.75	1.86	1.74	1.11	0.00	0.00	-
YoY %	42.29%	-5.91%	6.90%	56.76%	0.00%	0.00%	-	-
Horiz. %	224.32%	157.66%	167.57%	156.76%	100.00%	-	-	-
P/NAPS	2.94	2.91	2.85	2.92	2.95	3.34	3.04	-2.21%
YoY %	1.03%	2.11%	-2.40%	-1.02%	-11.68%	9.87%	-	-
Horiz. %	96.71%	95.72%	93.75%	96.05%	97.04%	109.87%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	25/05/11	22/02/11	15/11/10	24/08/10	24/05/10	23/02/10	-
Price	5.60	5.81	5.46	5.70	5.44	5.10	5.34	-
P/RPS	2.06	2.82	4.11	9.09	2.04	2.47	4.01	-35.93%
YoY %	-26.95%	-31.39%	-54.79%	345.59%	-17.41%	-38.40%	-	-
Horiz. %	51.37%	70.32%	102.49%	226.68%	50.87%	61.60%	100.00%	-
P/EPS	17.32	22.66	34.19	78.30	19.46	22.74	37.39	-40.21%
YoY %	-23.57%	-33.72%	-56.33%	302.36%	-14.42%	-39.18%	-	-
Horiz. %	46.32%	60.60%	91.44%	209.41%	52.05%	60.82%	100.00%	-
EY	5.77	4.41	2.92	1.28	5.14	4.40	2.67	67.38%
YoY %	30.84%	51.03%	128.12%	-75.10%	16.82%	64.79%	-	-
Horiz. %	216.10%	165.17%	109.36%	47.94%	192.51%	164.79%	100.00%	-
DY	2.68	1.72	1.83	1.75	1.10	0.00	0.00	-
YoY %	55.81%	-6.01%	4.57%	59.09%	0.00%	0.00%	-	-
Horiz. %	243.64%	156.36%	166.36%	159.09%	100.00%	-	-	-
P/NAPS	2.73	2.96	2.89	2.89	2.97	2.91	3.09	-7.94%
YoY %	-7.77%	2.42%	0.00%	-2.69%	2.06%	-5.83%	-	-
Horiz. %	88.35%	95.79%	93.53%	93.53%	96.12%	94.17%	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