[PARKSON] QoQ TTM Result on 31-Mar-2013 [#3]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

27-May-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

31-Mar-2013 [#3]

Profit Trend

QoQ- -8.02%

YoY- -21.45%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	3,493,947	3,462,172	3,454,958	3,458,569	3,458,196	3,453,055	3,420,578	1.42%
YoY %	0.92%	0.21%	-0.10%	0.01%	0.15%	0.95%	-	-
Horiz. %	102.14%	101.22%	101.01%	101.11%	101.10%	100.95%	100.00%	-
PBT	446,922	547,106	616,376	719,750	773,950	825,947	887,663	-36.63%
YoY %	-18.31%	-11.24%	-14.36%	-7.00%	-6.30%	-6.95%	-	-
Horiz. %	50.35%	61.63%	69.44%	81.08%	87.19%	93.05%	100.00%	-
Tax	-163,324	-169,121	-179,934	-200,026	-210,574	-206,445	-218,951	-17.70%
YoY %	3.43%	6.01%	10.04%	5.01%	-2.00%	5.71%	-	-
Horiz. %	74.59%	77.24%	82.18%	91.36%	96.17%	94.29%	100.00%	-
NP	283,598	377,985	436,442	519,724	563,376	619,502	668,712	-43.46%
YoY %	-24.97%	-13.39%	-16.02%	-7.75%	-9.06%	-7.36%	-	-
Horiz. %	42.41%	56.52%	65.27%	77.72%	84.25%	92.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	162,746	211,407	239,708	291,909	317,350	348,826	380,076	-43.10%
YoY %	-23.02%	-11.81%	-17.88%	-8.02%	-9.02%	-8.22%	-	-
Horiz. %	42.82%	55.62%	63.07%	76.80%	83.50%	91.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.54%	30.91%	29.19%	27.79%	27.21%	24.99%	24.67%	-
YoY %	18.21%	5.89%	5.04%	2.13%	8.88%	1.30%	-	-
Horiz. %	148.12%	125.29%	118.32%	112.65%	110.30%	101.30%	100.00%	-
Total Cost	3,210,349	3,084,187	3,018,516	2,938,845	2,894,820	2,833,553	2,751,866	10.78%
YoY %	4.09%	2.18%	2.71%	1.52%	2.16%	2.97%	-	-
Horiz. %	116.66%	112.08%	109.69%	106.79%	105.19%	102.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,881,112	2,847,309	2,778,363	2,777,329	2,666,388	2,702,336	2,173,790	20.59%
YoY %	1.19%	2.48%	0.04%	4.16%	-1.33%	24.31%	-	-
Horiz. %	132.54%	130.98%	127.81%	127.76%	122.66%	124.31%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	86,791	86,791	195,319	195,319	173,794	173,794	174,311	-37.09%
YoY %	0.00%	-55.56%	0.00%	12.39%	0.00%	-0.30%	-	-
Horiz. %	49.79%	49.79%	112.05%	112.05%	99.70%	99.70%	100.00%	-
Div Payout %	53.33%	41.05%	81.48%	66.91%	54.76%	49.82%	45.86%	-
YoY %	29.91%	-49.62%	21.78%	22.19%	9.92%	8.63%	-	-
Horiz. %	116.29%	89.51%	177.67%	145.90%	119.41%	108.63%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	2,881,112	2,847,309	2,778,363	2,777,329	2,666,388	2,702,336	2,173,790	20.59%
YoY %	1.19%	2.48%	0.04%	4.16%	-1.33%	24.31%	-	-
Horiz. %	132.54%	130.98%	127.81%	127.76%	122.66%	124.31%	100.00%	-
NOSH	1,075,041	1,078,526	1,081,075	1,084,894	1,083,897	1,085,275	1,086,895	-0.72%
YoY %	-0.32%	-0.24%	-0.35%	0.09%	-0.13%	-0.15%	-	-
Horiz. %	98.91%	99.23%	99.46%	99.82%	99.72%	99.85%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	8.12%	10.92%	12.63%	15.03%	16.29%	17.94%	19.55%	-
YoY %	-25.64%	-13.54%	-15.97%	-7.73%	-9.20%	-8.24%	-	-
Horiz. %	41.53%	55.86%	64.60%	76.88%	83.32%	91.76%	100.00%	-
ROE	5.65%	7.42%	8.63%	10.51%	11.90%	12.91%	17.48%	-
YoY %	-23.85%	-14.02%	-17.89%	-11.68%	-7.82%	-26.14%	-	-
Horiz. %	32.32%	42.45%	49.37%	60.13%	68.08%	73.86%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	325.01	321.01	319.59	318.79	319.05	318.17	314.71	2.16%
YoY %	1.25%	0.44%	0.25%	-0.08%	0.28%	1.10%	-	-
Horiz. %	103.27%	102.00%	101.55%	101.30%	101.38%	101.10%	100.00%	-
EPS	15.14	19.60	22.17	26.91	29.28	32.14	34.97	-42.68%
YoY %	-22.76%	-11.59%	-17.61%	-8.09%	-8.90%	-8.09%	-	-
Horiz. %	43.29%	56.05%	63.40%	76.95%	83.73%	91.91%	100.00%	-
DPS	8.00	8.00	18.00	18.00	16.00	16.00	16.00	-36.92%
YoY %	0.00%	-55.56%	0.00%	12.50%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	112.50%	112.50%	100.00%	100.00%	100.00%	-
NAPS	2.68	2.64	2.57	2.56	2.46	2.49	2.00	21.48%
YoY %	1.52%	2.72%	0.39%	4.07%	-1.20%	24.50%	-	-
Horiz. %	134.00%	132.00%	128.50%	128.00%	123.00%	124.50%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,084,894
RPS	302.94	300.19	299.56	299.88	299.84	299.40	296.58	1.42%
YoY %	0.92%	0.21%	-0.11%	0.01%	0.15%	0.95%	-	-
Horiz. %	102.14%	101.22%	101.00%	101.11%	101.10%	100.95%	100.00%	-
EPS	14.11	18.33	20.78	25.31	27.52	30.25	32.95	-43.09%
YoY %	-23.02%	-11.79%	-17.90%	-8.03%	-9.02%	-8.19%	-	-
Horiz. %	42.82%	55.63%	63.07%	76.81%	83.52%	91.81%	100.00%	-
DPS	7.53	7.53	16.94	16.94	15.07	15.07	15.11	-37.06%
YoY %	0.00%	-55.55%	0.00%	12.41%	0.00%	-0.26%	-	-
Horiz. %	49.83%	49.83%	112.11%	112.11%	99.74%	99.74%	100.00%	-
NAPS	2.4981	2.4688	2.409	2.4081	2.3119	2.3431	1.8848	20.59%
YoY %	1.19%	2.48%	0.04%	4.16%	-1.33%	24.32%	-	-
Horiz. %	132.54%	130.98%	127.81%	127.76%	122.66%	124.32%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	2.75	3.84	3.90	4.70	5.20	4.82	4.58	-
P/RPS	0.85	1.20	1.22	1.47	1.63	1.51	1.46	-30.20%
YoY %	-29.17%	-1.64%	-17.01%	-9.82%	7.95%	3.42%	-	-
Horiz. %	58.22%	82.19%	83.56%	100.68%	111.64%	103.42%	100.00%	-
P/EPS	18.17	19.59	17.59	17.47	17.76	15.00	13.10	24.29%
YoY %	-7.25%	11.37%	0.69%	-1.63%	18.40%	14.50%	-	-
Horiz. %	138.70%	149.54%	134.27%	133.36%	135.57%	114.50%	100.00%	-
EY	5.50	5.10	5.69	5.72	5.63	6.67	7.64	-19.62%
YoY %	7.84%	-10.37%	-0.52%	1.60%	-15.59%	-12.70%	-	-
Horiz. %	71.99%	66.75%	74.48%	74.87%	73.69%	87.30%	100.00%	-
DY	2.91	2.08	4.62	3.83	3.08	3.32	3.49	-11.38%
YoY %	39.90%	-54.98%	20.63%	24.35%	-7.23%	-4.87%	-	-
Horiz. %	83.38%	59.60%	132.38%	109.74%	88.25%	95.13%	100.00%	-
P/NAPS	1.03	1.45	1.52	1.84	2.11	1.94	2.29	-41.21%
YoY %	-28.97%	-4.61%	-17.39%	-12.80%	8.76%	-15.28%	-	-
Horiz. %	44.98%	63.32%	66.38%	80.35%	92.14%	84.72%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	25/02/14	25/11/13	27/08/13	27/05/13	25/02/13	28/11/12	27/08/12	-
Price	2.81	3.69	3.30	3.80	4.67	4.59	4.67	-
P/RPS	0.86	1.15	1.03	1.19	1.46	1.44	1.48	-30.29%
YoY %	-25.22%	11.65%	-13.45%	-18.49%	1.39%	-2.70%	-	-
Horiz. %	58.11%	77.70%	69.59%	80.41%	98.65%	97.30%	100.00%	-
P/EPS	18.56	18.83	14.88	14.12	15.95	14.28	13.35	24.49%
YoY %	-1.43%	26.55%	5.38%	-11.47%	11.69%	6.97%	-	-
Horiz. %	139.03%	141.05%	111.46%	105.77%	119.48%	106.97%	100.00%	-
EY	5.39	5.31	6.72	7.08	6.27	7.00	7.49	-19.64%
YoY %	1.51%	-20.98%	-5.08%	12.92%	-10.43%	-6.54%	-	-
Horiz. %	71.96%	70.89%	89.72%	94.53%	83.71%	93.46%	100.00%	-
DY	2.85	2.17	5.45	4.74	3.43	3.49	3.43	-11.58%
YoY %	31.34%	-60.18%	14.98%	38.19%	-1.72%	1.75%	-	-
Horiz. %	83.09%	63.27%	158.89%	138.19%	100.00%	101.75%	100.00%	-
P/NAPS	1.05	1.40	1.28	1.48	1.90	1.84	2.34	-41.30%
YoY %	-25.00%	9.38%	-13.51%	-22.11%	3.26%	-21.37%	-	-
Horiz. %	44.87%	59.83%	54.70%	63.25%	81.20%	78.63%	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