[PARKSON] QoQ TTM Result on 30-Sep-2010 [#1]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

15-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- 4.03%

YoY- -45.8%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	2,925,082	2,831,366	2,783,938	2,736,877	2,722,256	2,679,534	2,628,821	7.39%
YoY %	3.31%	1.70%	1.72%	0.54%	1.59%	1.93%	-	-
Horiz. %	111.27%	107.70%	105.90%	104.11%	103.55%	101.93%	100.00%	-
PBT	805,267	771,554	731,525	718,762	704,173	954,286	936,838	-9.62%
YoY %	4.37%	5.47%	1.78%	2.07%	-26.21%	1.86%	-	-
Horiz. %	85.96%	82.36%	78.08%	76.72%	75.16%	101.86%	100.00%	-
Tax	-198,645	-184,082	-174,146	-173,218	-170,575	-182,350	-173,364	9.52%
YoY %	-7.91%	-5.71%	-0.54%	-1.55%	6.46%	-5.18%	-	-
Horiz. %	114.58%	106.18%	100.45%	99.92%	98.39%	105.18%	100.00%	-
NP	606,622	587,472	557,379	545,544	533,598	771,936	763,474	-14.25%
YoY %	3.26%	5.40%	2.17%	2.24%	-30.88%	1.11%	-	-
Horiz. %	79.46%	76.95%	73.01%	71.46%	69.89%	101.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	348,404	331,801	310,101	296,612	285,128	530,896	523,359	-23.81%
YoY %	5.00%	7.00%	4.55%	4.03%	-46.29%	1.44%	-	-
Horiz. %	66.57%	63.40%	59.25%	56.67%	54.48%	101.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	23.86%	23.81%	24.10%	24.22%	19.11%	18.51%	-
YoY %	3.39%	0.21%	-1.20%	-0.50%	26.74%	3.24%	-	-
Horiz. %	133.28%	128.90%	128.63%	130.20%	130.85%	103.24%	100.00%	-
Total Cost	2,318,460	2,243,894	2,226,559	2,191,333	2,188,658	1,907,598	1,865,347	15.64%
YoY %	3.32%	0.78%	1.61%	0.12%	14.73%	2.27%	-	-
Horiz. %	124.29%	120.29%	119.36%	117.48%	117.33%	102.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,181,787	2,138,351	2,044,775	2,061,734	1,874,275	1,792,343	1,758,709	15.50%
YoY %	2.03%	4.58%	-0.82%	10.00%	4.57%	1.91%	-	-
Horiz. %	124.06%	121.59%	116.27%	117.23%	106.57%	101.91%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	159,201	166,108	166,108	166,108	61,451	50,739	50,739	114.77%
YoY %	-4.16%	0.00%	0.00%	170.31%	21.11%	0.00%	-	-
Horiz. %	313.76%	327.38%	327.38%	327.38%	121.11%	100.00%	100.00%	-
Div Payout %	45.69%	50.06%	53.57%	56.00%	21.55%	9.56%	9.69%	-
YoY %	-8.73%	-6.55%	-4.34%	159.86%	125.42%	-1.34%	-	-
Horiz. %	471.52%	516.62%	552.84%	577.92%	222.39%	98.66%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	2,181,787	2,138,351	2,044,775	2,061,734	1,874,275	1,792,343	1,758,709	15.50%
YoY %	2.03%	4.58%	-0.82%	10.00%	4.57%	1.91%	-	-
Horiz. %	124.06%	121.59%	116.27%	117.23%	106.57%	101.91%	100.00%	-
NOSH	1,090,893	1,090,995	1,081,891	1,046,565	1,024,194	1,024,196	1,016,594	4.82%
YoY %	-0.01%	0.84%	3.38%	2.18%	-0.00%	0.75%	-	-
Horiz. %	107.31%	107.32%	106.42%	102.95%	100.75%	100.75%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	20.74%	20.75%	20.02%	19.93%	19.60%	28.81%	29.04%	-
YoY %	-0.05%	3.65%	0.45%	1.68%	-31.97%	-0.79%	-	-
Horiz. %	71.42%	71.45%	68.94%	68.63%	67.49%	99.21%	100.00%	-
ROE	15.97%	15.52%	15.17%	14.39%	15.21%	29.62%	29.76%	-
YoY %	2.90%	2.31%	5.42%	-5.39%	-48.65%	-0.47%	-	-
Horiz. %	53.66%	52.15%	50.97%	48.35%	51.11%	99.53%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	268.14	259.52	257.32	261.51	265.79	261.62	258.59	2.45%
YoY %	3.32%	0.85%	-1.60%	-1.61%	1.59%	1.17%	-	-
Horiz. %	103.69%	100.36%	99.51%	101.13%	102.78%	101.17%	100.00%	-
EPS	31.94	30.41	28.66	28.34	27.84	51.84	51.48	-27.31%
YoY %	5.03%	6.11%	1.13%	1.80%	-46.30%	0.70%	-	-
Horiz. %	62.04%	59.07%	55.67%	55.05%	54.08%	100.70%	100.00%	-
DPS	14.59	15.23	15.35	15.87	6.00	5.00	5.00	104.60%
YoY %	-4.20%	-0.78%	-3.28%	164.50%	20.00%	0.00%	-	-
Horiz. %	291.80%	304.60%	307.00%	317.40%	120.00%	100.00%	100.00%	-
NAPS	2.00	1.96	1.89	1.97	1.83	1.75	1.73	10.18%
YoY %	2.04%	3.70%	-4.06%	7.65%	4.57%	1.16%	-	-
Horiz. %	115.61%	113.29%	109.25%	113.87%	105.78%	101.16%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,046,565
RPS	253.62	245.49	241.38	237.30	236.03	232.33	227.93	7.40%
YoY %	3.31%	1.70%	1.72%	0.54%	1.59%	1.93%	-	-
Horiz. %	111.27%	107.70%	105.90%	104.11%	103.55%	101.93%	100.00%	-
EPS	30.21	28.77	26.89	25.72	24.72	46.03	45.38	-23.81%
YoY %	5.01%	6.99%	4.55%	4.05%	-46.30%	1.43%	-	-
Horiz. %	66.57%	63.40%	59.26%	56.68%	54.47%	101.43%	100.00%	-
DPS	13.80	14.40	14.40	14.40	5.33	4.40	4.40	114.71%
YoY %	-4.17%	0.00%	0.00%	170.17%	21.14%	0.00%	-	-
Horiz. %	313.64%	327.27%	327.27%	327.27%	121.14%	100.00%	100.00%	-
NAPS	1.8917	1.8541	1.7729	1.7876	1.6251	1.5541	1.5249	15.49%
YoY %	2.03%	4.58%	-0.82%	10.00%	4.57%	1.91%	-	-
Horiz. %	124.05%	121.59%	116.26%	117.23%	106.57%	101.91%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	6.02	5.70	5.39	5.76	5.40	5.84	5.26	-
P/RPS	2.25	2.20	2.09	2.20	2.03	2.23	2.03	7.12%
YoY %	2.27%	5.26%	-5.00%	8.37%	-8.97%	9.85%	-	-
Horiz. %	110.84%	108.37%	102.96%	108.37%	100.00%	109.85%	100.00%	-
P/EPS	18.85	18.74	18.80	20.32	19.40	11.27	10.22	50.56%
YoY %	0.59%	-0.32%	-7.48%	4.74%	72.14%	10.27%	-	-
Horiz. %	184.44%	183.37%	183.95%	198.83%	189.82%	110.27%	100.00%	-
EY	5.31	5.34	5.32	4.92	5.16	8.88	9.79	-33.56%
YoY %	-0.56%	0.38%	8.13%	-4.65%	-41.89%	-9.30%	-	-
Horiz. %	54.24%	54.55%	54.34%	50.26%	52.71%	90.70%	100.00%	-
DY	2.42	2.67	2.85	2.76	1.11	0.86	0.95	86.84%
YoY %	-9.36%	-6.32%	3.26%	148.65%	29.07%	-9.47%	-	-
Horiz. %	254.74%	281.05%	300.00%	290.53%	116.84%	90.53%	100.00%	-
P/NAPS	3.01	2.91	2.85	2.92	2.95	3.34	3.04	-0.66%
YoY %	3.44%	2.11%	-2.40%	-1.02%	-11.68%	9.87%	-	-
Horiz. %	99.01%	95.72%	93.75%	96.05%	97.04%	109.87%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	25/05/11	22/02/11	15/11/10	24/08/10	24/05/10	23/02/10	-
Price	5.60	5.81	5.46	5.70	5.44	5.10	5.34	-
P/RPS	2.09	2.24	2.12	2.18	2.05	1.95	2.07	0.64%
YoY %	-6.70%	5.66%	-2.75%	6.34%	5.13%	-5.80%	-	-
Horiz. %	100.97%	108.21%	102.42%	105.31%	99.03%	94.20%	100.00%	-
P/EPS	17.53	19.10	19.05	20.11	19.54	9.84	10.37	42.04%
YoY %	-8.22%	0.26%	-5.27%	2.92%	98.58%	-5.11%	-	-
Horiz. %	169.05%	184.19%	183.70%	193.92%	188.43%	94.89%	100.00%	-
EY	5.70	5.23	5.25	4.97	5.12	10.16	9.64	-29.62%
YoY %	8.99%	-0.38%	5.63%	-2.93%	-49.61%	5.39%	-	-
Horiz. %	59.13%	54.25%	54.46%	51.56%	53.11%	105.39%	100.00%	-
DY	2.61	2.62	2.81	2.78	1.10	0.98	0.94	97.91%
YoY %	-0.38%	-6.76%	1.08%	152.73%	12.24%	4.26%	-	-
Horiz. %	277.66%	278.72%	298.94%	295.74%	117.02%	104.26%	100.00%	-
P/NAPS	2.80	2.96	2.89	2.89	2.97	2.91	3.09	-6.37%
YoY %	-5.41%	2.42%	0.00%	-2.69%	2.06%	-5.83%	-	-
Horiz. %	90.61%	95.79%	93.53%	93.53%	96.12%	94.17%	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