[PARKSON] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 52.22%
YoY- 8.44%
Quarter Report
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,740,431 824,108 3,420,578 2,621,019 1,702,813 791,631 2,925,082 -29.14%
PBT 336,594 148,548 887,663 700,122 450,307 210,264 805,267 -43.94%
Tax -100,147 -42,589 -218,951 -171,497 -108,524 -55,095 -198,645 -36.52%
NP 236,447 105,959 668,712 528,625 341,783 155,169 606,622 -46.48%
-
NP to SH 133,286 59,039 380,076 298,372 196,012 90,289 348,404 -47.14%
-
Tax Rate 29.75% 28.67% 24.67% 24.50% 24.10% 26.20% 24.67% -
Total Cost 1,503,984 718,149 2,751,866 2,092,394 1,361,030 636,462 2,318,460 -24.96%
-
Net Worth 2,667,889 2,702,336 2,698,758 2,635,256 2,604,050 2,453,505 2,208,720 13.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 108,450 108,527 174,113 174,231 108,956 109,044 161,613 -23.25%
Div Payout % 81.37% 183.82% 45.81% 58.39% 55.59% 120.77% 46.39% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,667,889 2,702,336 2,698,758 2,635,256 2,604,050 2,453,505 2,208,720 13.35%
NOSH 1,084,507 1,085,275 1,088,208 1,088,948 1,089,560 1,090,446 1,077,424 0.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.59% 12.86% 19.55% 20.17% 20.07% 19.60% 20.74% -
ROE 5.00% 2.18% 14.08% 11.32% 7.53% 3.68% 15.77% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 160.48 75.94 314.33 240.69 156.28 72.60 271.49 -29.45%
EPS 12.29 5.44 34.93 27.40 17.99 8.28 32.33 -47.36%
DPS 10.00 10.00 16.00 16.00 10.00 10.00 15.00 -23.59%
NAPS 2.46 2.49 2.48 2.42 2.39 2.25 2.05 12.86%
Adjusted Per Share Value based on latest NOSH - 1,087,778
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 150.90 71.45 296.58 227.26 147.64 68.64 253.62 -29.14%
EPS 11.56 5.12 32.95 25.87 17.00 7.83 30.21 -47.13%
DPS 9.40 9.41 15.10 15.11 9.45 9.45 14.01 -23.26%
NAPS 2.3132 2.3431 2.34 2.2849 2.2578 2.1273 1.9151 13.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.20 4.82 4.58 5.37 5.66 5.68 6.02 -
P/RPS 3.24 6.35 1.46 2.23 3.62 7.82 2.22 28.51%
P/EPS 42.31 88.60 13.11 19.60 31.46 68.60 18.62 72.40%
EY 2.36 1.13 7.63 5.10 3.18 1.46 5.37 -42.05%
DY 1.92 2.07 3.49 2.98 1.77 1.76 2.49 -15.84%
P/NAPS 2.11 1.94 1.85 2.22 2.37 2.52 2.94 -19.75%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 27/08/12 22/05/12 27/02/12 23/11/11 23/08/11 -
Price 4.67 4.59 4.67 4.69 5.58 5.65 5.60 -
P/RPS 2.91 6.04 1.49 1.95 3.57 7.78 2.06 25.76%
P/EPS 38.00 84.38 13.37 17.12 31.02 68.24 17.32 68.44%
EY 2.63 1.19 7.48 5.84 3.22 1.47 5.77 -40.63%
DY 2.14 2.18 3.43 3.41 1.79 1.77 2.68 -13.87%
P/NAPS 1.90 1.84 1.88 1.94 2.33 2.51 2.73 -21.37%

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