[PARKSON] QoQ TTM Result on 30-Jun-2010 [#4]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -46.29%
YoY- -47.46%
Quarter Report
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,831,366 2,783,938 2,736,877 2,722,256 2,679,534 2,628,821 2,604,425 5.73%
PBT 771,554 731,525 718,762 704,173 954,286 936,838 950,435 -12.98%
Tax -184,082 -174,146 -173,218 -170,575 -182,350 -173,364 -167,477 6.51%
NP 587,472 557,379 545,544 533,598 771,936 763,474 782,958 -17.44%
-
NP to SH 331,801 310,101 296,612 285,128 530,896 523,359 547,231 -28.38%
-
Tax Rate 23.86% 23.81% 24.10% 24.22% 19.11% 18.51% 17.62% -
Total Cost 2,243,894 2,226,559 2,191,333 2,188,658 1,907,598 1,865,347 1,821,467 14.93%
-
Net Worth 2,138,351 2,044,775 2,061,734 1,874,275 1,792,343 1,758,709 1,774,851 13.23%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 166,108 166,108 166,108 61,451 50,739 50,739 50,739 120.63%
Div Payout % 50.06% 53.57% 56.00% 21.55% 9.56% 9.69% 9.27% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,138,351 2,044,775 2,061,734 1,874,275 1,792,343 1,758,709 1,774,851 13.23%
NOSH 1,090,995 1,081,891 1,046,565 1,024,194 1,024,196 1,016,594 1,014,200 4.99%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 20.75% 20.02% 19.93% 19.60% 28.81% 29.04% 30.06% -
ROE 15.52% 15.17% 14.39% 15.21% 29.62% 29.76% 30.83% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 259.52 257.32 261.51 265.79 261.62 258.59 256.80 0.70%
EPS 30.41 28.66 28.34 27.84 51.84 51.48 53.96 -31.79%
DPS 15.23 15.35 15.87 6.00 5.00 5.00 5.00 110.27%
NAPS 1.96 1.89 1.97 1.83 1.75 1.73 1.75 7.85%
Adjusted Per Share Value based on latest NOSH - 1,024,194
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 245.49 241.38 237.30 236.03 232.33 227.93 225.82 5.73%
EPS 28.77 26.89 25.72 24.72 46.03 45.38 47.45 -28.38%
DPS 14.40 14.40 14.40 5.33 4.40 4.40 4.40 120.59%
NAPS 1.8541 1.7729 1.7876 1.6251 1.5541 1.5249 1.5389 13.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.70 5.39 5.76 5.40 5.84 5.26 5.06 -
P/RPS 2.20 2.09 2.20 2.03 2.23 2.03 1.97 7.64%
P/EPS 18.74 18.80 20.32 19.40 11.27 10.22 9.38 58.69%
EY 5.34 5.32 4.92 5.16 8.88 9.79 10.66 -36.95%
DY 2.67 2.85 2.76 1.11 0.86 0.95 0.99 93.87%
P/NAPS 2.91 2.85 2.92 2.95 3.34 3.04 2.89 0.46%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 15/11/10 24/08/10 24/05/10 23/02/10 16/11/09 -
Price 5.81 5.46 5.70 5.44 5.10 5.34 5.29 -
P/RPS 2.24 2.12 2.18 2.05 1.95 2.07 2.06 5.74%
P/EPS 19.10 19.05 20.11 19.54 9.84 10.37 9.80 56.09%
EY 5.23 5.25 4.97 5.12 10.16 9.64 10.20 -35.96%
DY 2.62 2.81 2.78 1.10 0.98 0.94 0.95 96.78%
P/NAPS 2.96 2.89 2.89 2.97 2.91 3.09 3.02 -1.33%

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