[PARKWD] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[PARKWD] PARKWOOD HOLDINGS BERHAD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 34.54%
YoY- 441.5%
Quarter Report
Latest QR
Upcoming QR
PARKWD's Result
PARKWD's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 124,673 123,919 123,792 122,059 116,198 111,774 103,985 12.87%
PBT 6,290 12,407 16,290 14,335 11,136 6,838 3,618 44.63%
Tax -1,257 -3,230 -4,044 -3,700 -3,231 -3,525 -3,012 -44.18%
NP 5,033 9,177 12,246 10,635 7,905 3,313 606 310.64%
-
NP to SH 5,033 9,177 12,246 10,635 7,905 3,313 606 310.64%
-
Tax Rate 19.98% 26.03% 24.83% 25.81% 29.01% 51.55% 83.25% -
Total Cost 119,640 114,742 111,546 111,424 108,293 108,461 103,379 10.23%
-
Net Worth 95,309 96,258 94,913 96,096 92,449 88,776 83,779 8.98%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 2,401 2,401 2,401 2,401 1,129 1,129 -
Div Payout % - 26.17% 19.61% 22.58% 30.38% 34.09% 186.38% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 95,309 96,258 94,913 96,096 92,449 88,776 83,779 8.98%
NOSH 120,645 120,322 120,143 120,120 120,063 119,968 117,999 1.49%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.04% 7.41% 9.89% 8.71% 6.80% 2.96% 0.58% -
ROE 5.28% 9.53% 12.90% 11.07% 8.55% 3.73% 0.72% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 103.34 102.99 103.04 101.61 96.78 93.17 88.12 11.21%
EPS 4.17 7.63 10.19 8.85 6.58 2.76 0.51 306.38%
DPS 0.00 2.00 2.00 2.00 2.00 0.94 0.96 -
NAPS 0.79 0.80 0.79 0.80 0.77 0.74 0.71 7.38%
Adjusted Per Share Value based on latest NOSH - 120,120
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 44.22 43.95 43.90 43.29 41.21 39.64 36.88 12.87%
EPS 1.78 3.25 4.34 3.77 2.80 1.17 0.21 316.26%
DPS 0.00 0.85 0.85 0.85 0.85 0.40 0.40 -
NAPS 0.338 0.3414 0.3366 0.3408 0.3279 0.3148 0.2971 8.98%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.56 0.72 0.93 0.74 0.70 0.82 0.88 -
P/RPS 0.54 0.70 0.90 0.73 0.72 0.88 1.00 -33.71%
P/EPS 13.42 9.44 9.12 8.36 10.63 29.69 171.35 -81.72%
EY 7.45 10.59 10.96 11.96 9.41 3.37 0.58 449.32%
DY 0.00 2.78 2.15 2.70 2.86 1.15 1.09 -
P/NAPS 0.71 0.90 1.18 0.93 0.91 1.11 1.24 -31.06%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 31/05/05 21/02/05 08/11/04 24/08/04 24/05/04 18/02/04 -
Price 0.52 0.57 0.85 0.74 0.65 0.70 0.85 -
P/RPS 0.50 0.55 0.82 0.73 0.67 0.75 0.96 -35.29%
P/EPS 12.46 7.47 8.34 8.36 9.87 25.35 165.51 -82.19%
EY 8.02 13.38 11.99 11.96 10.13 3.95 0.60 464.11%
DY 0.00 3.51 2.35 2.70 3.08 1.34 1.13 -
P/NAPS 0.66 0.71 1.08 0.93 0.84 0.95 1.20 -32.89%

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