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

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 55.01%
YoY- 201.36%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON'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 324,560 308,613 307,538 289,587 262,272 230,521 191,838 42.02%
PBT 8,567 13,179 29,291 24,000 16,141 -4,006 -11,232 -
Tax 6,723 2,805 -13,283 -11,539 -8,102 -6,554 -4,162 -
NP 15,290 15,984 16,008 12,461 8,039 -10,560 -15,394 -
-
NP to SH 15,033 15,984 16,008 12,461 8,039 -10,560 -15,394 -
-
Tax Rate -78.48% -21.28% 45.35% 48.08% 50.20% - - -
Total Cost 309,270 292,629 291,530 277,126 254,233 241,081 207,232 30.62%
-
Net Worth 74,028 76,216 71,764 64,955 58,991 59,048 49,050 31.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 74 74 74 74 74 74 -
Div Payout % - 0.47% 0.47% 0.60% 0.93% 0.00% 0.00% -
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 74,028 76,216 71,764 64,955 58,991 59,048 49,050 31.60%
NOSH 74,775 74,722 74,754 74,661 74,673 74,745 74,318 0.40%
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 4.71% 5.18% 5.21% 4.30% 3.07% -4.58% -8.02% -
ROE 20.31% 20.97% 22.31% 19.18% 13.63% -17.88% -31.38% -
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 434.04 413.01 411.40 387.87 351.23 308.41 258.13 41.44%
EPS 20.10 21.39 21.41 16.69 10.77 -14.13 -20.71 -
DPS 0.00 0.10 0.10 0.10 0.10 0.10 0.10 -
NAPS 0.99 1.02 0.96 0.87 0.79 0.79 0.66 31.06%
Adjusted Per Share Value based on latest NOSH - 74,661
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 28.25 26.86 26.77 25.21 22.83 20.06 16.70 42.01%
EPS 1.31 1.39 1.39 1.08 0.70 -0.92 -1.34 -
DPS 0.00 0.01 0.01 0.01 0.01 0.01 0.01 -
NAPS 0.0644 0.0663 0.0625 0.0565 0.0513 0.0514 0.0427 31.54%
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 2.69 2.77 4.12 1.56 1.58 1.70 1.82 -
P/RPS 0.62 0.67 1.00 0.40 0.45 0.55 0.71 -8.64%
P/EPS 13.38 12.95 19.24 9.35 14.68 -12.03 -8.79 -
EY 7.47 7.72 5.20 10.70 6.81 -8.31 -11.38 -
DY 0.00 0.04 0.02 0.06 0.06 0.06 0.05 -
P/NAPS 2.72 2.72 4.29 1.79 2.00 2.15 2.76 -0.96%
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 16/08/05 24/05/05 22/02/05 24/11/04 25/08/04 25/05/04 26/02/04 -
Price 2.61 2.34 3.43 3.19 1.94 1.58 1.86 -
P/RPS 0.60 0.57 0.83 0.82 0.55 0.51 0.72 -11.45%
P/EPS 12.98 10.94 16.02 19.11 18.02 -11.18 -8.98 -
EY 7.70 9.14 6.24 5.23 5.55 -8.94 -11.14 -
DY 0.00 0.04 0.03 0.03 0.05 0.06 0.05 -
P/NAPS 2.64 2.29 3.57 3.67 2.46 2.00 2.82 -4.30%

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