[PARKSON] QoQ TTM Result on 30-Sep-2009 [#1]

Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 0.84%
YoY- 16.82%
Quarter Report
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,722,256 2,679,534 2,628,821 2,604,425 2,583,705 2,519,326 2,450,676 7.27%
PBT 704,173 954,286 936,838 950,435 939,033 661,584 860,700 -12.55%
Tax -170,575 -182,350 -173,364 -167,477 -163,600 -142,117 -134,370 17.29%
NP 533,598 771,936 763,474 782,958 775,433 519,467 726,330 -18.62%
-
NP to SH 285,128 530,896 523,359 547,231 542,687 292,999 512,172 -32.39%
-
Tax Rate 24.22% 19.11% 18.51% 17.62% 17.42% 21.48% 15.61% -
Total Cost 2,188,658 1,907,598 1,865,347 1,821,467 1,808,272 1,999,859 1,724,346 17.28%
-
Net Worth 1,874,275 1,792,343 1,758,709 1,774,851 1,735,292 1,502,457 1,385,033 22.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 61,451 50,739 50,739 50,739 50,739 153,021 153,021 -45.65%
Div Payout % 21.55% 9.56% 9.69% 9.27% 9.35% 52.23% 29.88% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,874,275 1,792,343 1,758,709 1,774,851 1,735,292 1,502,457 1,385,033 22.41%
NOSH 1,024,194 1,024,196 1,016,594 1,014,200 1,014,791 1,015,173 1,018,406 0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.60% 28.81% 29.04% 30.06% 30.01% 20.62% 29.64% -
ROE 15.21% 29.62% 29.76% 30.83% 31.27% 19.50% 36.98% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 265.79 261.62 258.59 256.80 254.60 248.17 240.64 6.87%
EPS 27.84 51.84 51.48 53.96 53.48 28.86 50.29 -32.65%
DPS 6.00 5.00 5.00 5.00 5.00 15.00 15.03 -45.87%
NAPS 1.83 1.75 1.73 1.75 1.71 1.48 1.36 21.94%
Adjusted Per Share Value based on latest NOSH - 1,014,200
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 236.03 232.33 227.93 225.82 224.02 218.44 212.49 7.27%
EPS 24.72 46.03 45.38 47.45 47.05 25.40 44.41 -32.40%
DPS 5.33 4.40 4.40 4.40 4.40 13.27 13.27 -45.65%
NAPS 1.6251 1.5541 1.5249 1.5389 1.5046 1.3027 1.2009 22.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 5.40 5.84 5.26 5.06 5.05 3.72 3.94 -
P/RPS 2.03 2.23 2.03 1.97 1.98 1.50 1.64 15.32%
P/EPS 19.40 11.27 10.22 9.38 9.44 12.89 7.83 83.40%
EY 5.16 8.88 9.79 10.66 10.59 7.76 12.76 -45.40%
DY 1.11 0.86 0.95 0.99 0.99 4.03 3.81 -56.15%
P/NAPS 2.95 3.34 3.04 2.89 2.95 2.51 2.90 1.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 24/05/10 23/02/10 16/11/09 26/08/09 27/05/09 25/02/09 -
Price 5.44 5.10 5.34 5.29 5.10 4.69 3.29 -
P/RPS 2.05 1.95 2.07 2.06 2.00 1.89 1.37 30.92%
P/EPS 19.54 9.84 10.37 9.80 9.54 16.25 6.54 107.85%
EY 5.12 10.16 9.64 10.20 10.49 6.15 15.29 -51.87%
DY 1.10 0.98 0.94 0.95 0.98 3.20 4.57 -61.40%
P/NAPS 2.97 2.91 3.09 3.02 2.98 3.17 2.42 14.67%

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