[PARKWD] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	189,327	184,678	153,800	143,108	134,453	134,058	136,897	24.05%
YoY %	2.52%	20.08%	7.47%	6.44%	0.29%	-2.07%	-	-
Horiz. %	138.30%	134.90%	112.35%	104.54%	98.21%	97.93%	100.00%	-
PBT	20,648	17,828	5,878	2,444	3,647	7,457	8,606	78.93%
YoY %	15.82%	203.30%	140.51%	-32.99%	-51.09%	-13.35%	-	-
Horiz. %	239.93%	207.16%	68.30%	28.40%	42.38%	86.65%	100.00%	-
Tax	-4,793	-4,059	-1,557	-824	-2,077	-3,148	-2,758	44.40%
YoY %	-18.08%	-160.69%	-88.96%	60.33%	34.02%	-14.14%	-	-
Horiz. %	173.79%	147.17%	56.45%	29.88%	75.31%	114.14%	100.00%	-
NP	15,855	13,769	4,321	1,620	1,570	4,309	5,848	94.08%
YoY %	15.15%	218.65%	166.73%	3.18%	-63.56%	-26.32%	-	-
Horiz. %	271.12%	235.45%	73.89%	27.70%	26.85%	73.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,855	13,769	4,321	1,620	1,570	4,309	5,848	94.08%
YoY %	15.15%	218.65%	166.73%	3.18%	-63.56%	-26.32%	-	-
Horiz. %	271.12%	235.45%	73.89%	27.70%	26.85%	73.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.21%	22.77%	26.49%	33.72%	56.95%	42.22%	32.05%	-
YoY %	1.93%	-14.04%	-21.44%	-40.79%	34.89%	31.73%	-	-
Horiz. %	72.42%	71.05%	82.65%	105.21%	177.69%	131.73%	100.00%	-
Total Cost	173,472	170,909	149,479	141,488	132,883	129,749	131,049	20.49%
YoY %	1.50%	14.34%	5.65%	6.48%	2.42%	-0.99%	-	-
Horiz. %	132.37%	130.42%	114.06%	107.97%	101.40%	99.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,635	101,290	92,819	89,656	88,989	90,850	90,005	9.12%
YoY %	1.33%	9.13%	3.53%	0.75%	-2.05%	0.94%	-	-
Horiz. %	114.03%	112.54%	103.13%	99.61%	98.87%	100.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	2,022	2,022	2,022	2,022	1,800	3,592	3,592	-31.75%
YoY %	0.00%	0.00%	0.00%	12.33%	-49.89%	0.00%	-	-
Horiz. %	56.29%	56.29%	56.29%	56.29%	50.11%	100.00%	100.00%	-
Div Payout %	12.76%	14.69%	46.81%	124.86%	114.65%	83.36%	61.43%	-
YoY %	-13.14%	-68.62%	-62.51%	8.91%	37.54%	35.70%	-	-
Horiz. %	20.77%	23.91%	76.20%	203.26%	186.64%	135.70%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	102,635	101,290	92,819	89,656	88,989	90,850	90,005	9.12%
YoY %	1.33%	9.13%	3.53%	0.75%	-2.05%	0.94%	-	-
Horiz. %	114.03%	112.54%	103.13%	99.61%	98.87%	100.94%	100.00%	-
NOSH	115,867	115,866	115,777	115,581	115,932	117,499	118,055	-1.23%
YoY %	0.00%	0.08%	0.17%	-0.30%	-1.33%	-0.47%	-	-
Horiz. %	98.15%	98.15%	98.07%	97.90%	98.20%	99.53%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	8.37%	7.46%	2.81%	1.13%	1.17%	3.21%	4.27%	-
YoY %	12.20%	165.48%	148.67%	-3.42%	-63.55%	-24.82%	-	-
Horiz. %	196.02%	174.71%	65.81%	26.46%	27.40%	75.18%	100.00%	-
ROE	15.45%	13.59%	4.66%	1.81%	1.76%	4.74%	6.50%	-
YoY %	13.69%	191.63%	157.46%	2.84%	-62.87%	-27.08%	-	-
Horiz. %	237.69%	209.08%	71.69%	27.85%	27.08%	72.92%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	163.40	159.39	132.84	123.82	115.98	114.09	115.96	25.61%
YoY %	2.52%	19.99%	7.28%	6.76%	1.66%	-1.61%	-	-
Horiz. %	140.91%	137.45%	114.56%	106.78%	100.02%	98.39%	100.00%	-
EPS	13.68	11.88	3.73	1.40	1.35	3.67	4.95	96.56%
YoY %	15.15%	218.50%	166.43%	3.70%	-63.22%	-25.86%	-	-
Horiz. %	276.36%	240.00%	75.35%	28.28%	27.27%	74.14%	100.00%	-
DPS	1.75	1.75	1.75	1.75	1.55	3.06	3.00	-30.11%
YoY %	0.00%	0.00%	0.00%	12.90%	-49.35%	2.00%	-	-
Horiz. %	58.33%	58.33%	58.33%	58.33%	51.67%	102.00%	100.00%	-
NAPS	0.8858	0.8742	0.8017	0.7757	0.7676	0.7732	0.7624	10.48%
YoY %	1.33%	9.04%	3.35%	1.06%	-0.72%	1.42%	-	-
Horiz. %	116.19%	114.66%	105.15%	101.74%	100.68%	101.42%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 115,581
RPS	67.14	65.50	54.55	50.75	47.68	47.54	48.55	24.05%
YoY %	2.50%	20.07%	7.49%	6.44%	0.29%	-2.08%	-	-
Horiz. %	138.29%	134.91%	112.36%	104.53%	98.21%	97.92%	100.00%	-
EPS	5.62	4.88	1.53	0.57	0.56	1.53	2.07	94.26%
YoY %	15.16%	218.95%	168.42%	1.79%	-63.40%	-26.09%	-	-
Horiz. %	271.50%	235.75%	73.91%	27.54%	27.05%	73.91%	100.00%	-
DPS	0.72	0.72	0.72	0.72	0.64	1.27	1.27	-31.42%
YoY %	0.00%	0.00%	0.00%	12.50%	-49.61%	0.00%	-	-
Horiz. %	56.69%	56.69%	56.69%	56.69%	50.39%	100.00%	100.00%	-
NAPS	0.364	0.3592	0.3292	0.318	0.3156	0.3222	0.3192	9.12%
YoY %	1.34%	9.11%	3.52%	0.76%	-2.05%	0.94%	-	-
Horiz. %	114.04%	112.53%	103.13%	99.62%	98.87%	100.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.42	0.44	0.38	0.50	0.53	0.61	0.69	-
P/RPS	0.26	0.28	0.29	0.40	0.46	0.53	0.60	-42.64%
YoY %	-7.14%	-3.45%	-27.50%	-13.04%	-13.21%	-11.67%	-	-
Horiz. %	43.33%	46.67%	48.33%	66.67%	76.67%	88.33%	100.00%	-
P/EPS	3.07	3.70	10.18	35.67	39.14	16.63	13.93	-63.41%
YoY %	-17.03%	-63.65%	-71.46%	-8.87%	135.36%	19.38%	-	-
Horiz. %	22.04%	26.56%	73.08%	256.07%	280.98%	119.38%	100.00%	-
EY	32.58	27.01	9.82	2.80	2.56	6.01	7.18	173.33%
YoY %	20.62%	175.05%	250.71%	9.38%	-57.40%	-16.30%	-	-
Horiz. %	453.76%	376.18%	136.77%	39.00%	35.65%	83.70%	100.00%	-
DY	4.17	3.98	4.61	3.50	2.93	5.01	4.35	-2.77%
YoY %	4.77%	-13.67%	31.71%	19.45%	-41.52%	15.17%	-	-
Horiz. %	95.86%	91.49%	105.98%	80.46%	67.36%	115.17%	100.00%	-
P/NAPS	0.47	0.50	0.47	0.64	0.69	0.79	0.91	-35.54%
YoY %	-6.00%	6.38%	-26.56%	-7.25%	-12.66%	-13.19%	-	-
Horiz. %	51.65%	54.95%	51.65%	70.33%	75.82%	86.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	25/08/08	29/05/08	28/02/08	22/11/07	23/08/07	24/05/07	-
Price	0.31	0.48	0.58	0.47	0.49	0.54	0.62	-
P/RPS	0.19	0.30	0.44	0.38	0.42	0.47	0.53	-49.44%
YoY %	-36.67%	-31.82%	15.79%	-9.52%	-10.64%	-11.32%	-	-
Horiz. %	35.85%	56.60%	83.02%	71.70%	79.25%	88.68%	100.00%	-
P/EPS	2.27	4.04	15.54	33.53	36.18	14.72	12.52	-67.86%
YoY %	-43.81%	-74.00%	-53.65%	-7.32%	145.79%	17.57%	-	-
Horiz. %	18.13%	32.27%	124.12%	267.81%	288.98%	117.57%	100.00%	-
EY	44.14	24.76	6.43	2.98	2.76	6.79	7.99	211.53%
YoY %	78.27%	285.07%	115.77%	7.97%	-59.35%	-15.02%	-	-
Horiz. %	552.44%	309.89%	80.48%	37.30%	34.54%	84.98%	100.00%	-
DY	5.65	3.65	3.02	3.72	3.17	5.66	4.84	10.83%
YoY %	54.79%	20.86%	-18.82%	17.35%	-43.99%	16.94%	-	-
Horiz. %	116.74%	75.41%	62.40%	76.86%	65.50%	116.94%	100.00%	-
P/NAPS	0.35	0.55	0.72	0.61	0.64	0.70	0.81	-42.75%
YoY %	-36.36%	-23.61%	18.03%	-4.69%	-8.57%	-13.58%	-	-
Horiz. %	43.21%	67.90%	88.89%	75.31%	79.01%	86.42%	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