[PARKSON] QoQ Cumulative 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- 61.87%

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
Cumulative Result
Revenue	1,702,813	791,631	2,925,082	2,214,190	1,412,865	656,485	2,722,256	-26.79%
YoY %	115.10%	-72.94%	32.11%	56.72%	115.22%	-75.88%	-	-
Horiz. %	62.55%	29.08%	107.45%	81.34%	51.90%	24.12%	100.00%	-
PBT	450,307	210,264	805,267	619,615	373,357	168,360	704,173	-25.71%
YoY %	114.16%	-73.89%	29.96%	65.96%	121.76%	-76.09%	-	-
Horiz. %	63.95%	29.86%	114.36%	87.99%	53.02%	23.91%	100.00%	-
Tax	-108,524	-55,095	-198,645	-146,695	-85,325	-38,010	-170,575	-25.96%
YoY %	-96.98%	72.26%	-35.41%	-71.92%	-124.48%	77.72%	-	-
Horiz. %	63.62%	32.30%	116.46%	86.00%	50.02%	22.28%	100.00%	-
NP	341,783	155,169	606,622	472,920	288,032	130,350	533,598	-25.63%
YoY %	120.27%	-74.42%	28.27%	64.19%	120.97%	-75.57%	-	-
Horiz. %	64.05%	29.08%	113.69%	88.63%	53.98%	24.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	196,012	90,289	348,404	275,162	169,990	76,190	285,128	-22.05%
YoY %	117.09%	-74.08%	26.62%	61.87%	123.11%	-73.28%	-	-
Horiz. %	68.75%	31.67%	122.19%	96.50%	59.62%	26.72%	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	1,361,030	636,462	2,318,460	1,741,270	1,124,833	526,135	2,188,658	-27.08%
YoY %	113.84%	-72.55%	33.15%	54.80%	113.79%	-75.96%	-	-
Horiz. %	62.19%	29.08%	105.93%	79.56%	51.39%	24.04%	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	108,956	109,044	161,613	107,317	106,443	104,656	61,185	46.76%
YoY %	-0.08%	-32.53%	50.59%	0.82%	1.71%	71.05%	-	-
Horiz. %	178.08%	178.22%	264.14%	175.40%	173.97%	171.05%	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	7.53%	3.68%	15.77%	13.08%	8.45%	3.70%	15.28%	-
YoY %	104.62%	-76.66%	20.57%	54.79%	128.38%	-75.79%	-	-
Horiz. %	49.28%	24.08%	103.21%	85.60%	55.30%	24.21%	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	156.28	72.60	271.49	206.32	132.73	62.73	266.95	-29.95%
YoY %	115.26%	-73.26%	31.59%	55.44%	111.59%	-76.50%	-	-
Horiz. %	58.54%	27.20%	101.70%	77.29%	49.72%	23.50%	100.00%	-
EPS	17.99	8.28	32.33	25.64	15.97	7.28	27.96	-25.41%
YoY %	117.27%	-74.39%	26.09%	60.55%	119.37%	-73.96%	-	-
Horiz. %	64.34%	29.61%	115.63%	91.70%	57.12%	26.04%	100.00%	-
DPS	10.00	10.00	15.00	10.00	10.00	10.00	6.00	40.44%
YoY %	0.00%	-33.33%	50.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	250.00%	166.67%	166.67%	166.67%	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	147.64	68.64	253.62	191.98	122.50	56.92	236.03	-26.79%
YoY %	115.09%	-72.94%	32.11%	56.72%	115.21%	-75.88%	-	-
Horiz. %	62.55%	29.08%	107.45%	81.34%	51.90%	24.12%	100.00%	-
EPS	17.00	7.83	30.21	23.86	14.74	6.61	24.72	-22.03%
YoY %	117.11%	-74.08%	26.61%	61.87%	123.00%	-73.26%	-	-
Horiz. %	68.77%	31.67%	122.21%	96.52%	59.63%	26.74%	100.00%	-
DPS	9.45	9.45	14.01	9.30	9.23	9.07	5.31	46.70%
YoY %	0.00%	-32.55%	50.65%	0.76%	1.76%	70.81%	-	-
Horiz. %	177.97%	177.97%	263.84%	175.14%	173.82%	170.81%	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	3.62	7.82	2.22	2.76	4.06	9.18	2.02	47.38%
YoY %	-53.71%	252.25%	-19.57%	-32.02%	-55.77%	354.46%	-	-
Horiz. %	179.21%	387.13%	109.90%	136.63%	200.99%	454.46%	100.00%	-
P/EPS	31.46	68.60	18.62	22.23	33.75	79.12	19.31	38.33%
YoY %	-54.14%	268.42%	-16.24%	-34.13%	-57.34%	309.74%	-	-
Horiz. %	162.92%	355.26%	96.43%	115.12%	174.78%	409.74%	100.00%	-
EY	3.18	1.46	5.37	4.50	2.96	1.26	5.18	-27.70%
YoY %	117.81%	-72.81%	19.33%	52.03%	134.92%	-75.68%	-	-
Horiz. %	61.39%	28.19%	103.67%	86.87%	57.14%	24.32%	100.00%	-
DY	1.77	1.76	2.49	1.75	1.86	1.74	1.11	36.37%
YoY %	0.57%	-29.32%	42.29%	-5.91%	6.90%	56.76%	-	-
Horiz. %	159.46%	158.56%	224.32%	157.66%	167.57%	156.76%	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	3.57	7.78	2.06	2.82	4.11	9.09	2.04	45.07%
YoY %	-54.11%	277.67%	-26.95%	-31.39%	-54.79%	345.59%	-	-
Horiz. %	175.00%	381.37%	100.98%	138.24%	201.47%	445.59%	100.00%	-
P/EPS	31.02	68.24	17.32	22.66	34.19	78.30	19.46	36.34%
YoY %	-54.54%	294.00%	-23.57%	-33.72%	-56.33%	302.36%	-	-
Horiz. %	159.40%	350.67%	89.00%	116.44%	175.69%	402.36%	100.00%	-
EY	3.22	1.47	5.77	4.41	2.92	1.28	5.14	-26.72%
YoY %	119.05%	-74.52%	30.84%	51.03%	128.12%	-75.10%	-	-
Horiz. %	62.65%	28.60%	112.26%	85.80%	56.81%	24.90%	100.00%	-
DY	1.79	1.77	2.68	1.72	1.83	1.75	1.10	38.22%
YoY %	1.13%	-33.96%	55.81%	-6.01%	4.57%	59.09%	-	-
Horiz. %	162.73%	160.91%	243.64%	156.36%	166.36%	159.09%	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