[PARKSON] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -13.43%
YoY- -51.73%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,604,755 3,571,178 3,553,882 3,533,319 3,493,947 3,462,172 3,454,958 2.86%
PBT 404,675 353,279 382,504 399,165 446,922 547,106 616,376 -24.40%
Tax -111,172 -131,857 -143,449 -156,597 -163,324 -169,121 -179,934 -27.39%
NP 293,503 221,422 239,055 242,568 283,598 377,985 436,442 -23.18%
-
NP to SH 212,645 127,625 138,148 140,891 162,746 211,407 239,708 -7.65%
-
Tax Rate 27.47% 37.32% 37.50% 39.23% 36.54% 30.91% 29.19% -
Total Cost 3,311,252 3,349,756 3,314,827 3,290,751 3,210,349 3,084,187 3,018,516 6.34%
-
Net Worth 2,840,759 2,596,031 2,631,251 2,821,374 2,881,112 2,847,309 2,778,363 1.48%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 86,791 86,791 195,319 -
Div Payout % - - - - 53.33% 41.05% 81.48% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,840,759 2,596,031 2,631,251 2,821,374 2,881,112 2,847,309 2,778,363 1.48%
NOSH 1,080,136 1,063,947 1,044,147 1,048,838 1,075,041 1,078,526 1,081,075 -0.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.14% 6.20% 6.73% 6.87% 8.12% 10.92% 12.63% -
ROE 7.49% 4.92% 5.25% 4.99% 5.65% 7.42% 8.63% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 333.73 335.65 340.36 336.88 325.01 321.01 319.59 2.92%
EPS 19.69 12.00 13.23 13.43 15.14 19.60 22.17 -7.58%
DPS 0.00 0.00 0.00 0.00 8.00 8.00 18.00 -
NAPS 2.63 2.44 2.52 2.69 2.68 2.64 2.57 1.54%
Adjusted Per Share Value based on latest NOSH - 1,048,838
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 313.76 310.83 309.33 307.54 304.11 301.35 300.72 2.86%
EPS 18.51 11.11 12.02 12.26 14.17 18.40 20.86 -7.63%
DPS 0.00 0.00 0.00 0.00 7.55 7.55 17.00 -
NAPS 2.4726 2.2596 2.2902 2.4557 2.5077 2.4783 2.4183 1.48%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.50 2.88 2.58 3.00 2.75 3.84 3.90 -
P/RPS 0.75 0.86 0.76 0.89 0.85 1.20 1.22 -27.63%
P/EPS 12.70 24.01 19.50 22.33 18.17 19.59 17.59 -19.47%
EY 7.87 4.17 5.13 4.48 5.50 5.10 5.69 24.06%
DY 0.00 0.00 0.00 0.00 2.91 2.08 4.62 -
P/NAPS 0.95 1.18 1.02 1.12 1.03 1.45 1.52 -26.83%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 26/08/14 22/05/14 25/02/14 25/11/13 27/08/13 -
Price 2.30 2.48 3.13 2.66 2.81 3.69 3.30 -
P/RPS 0.69 0.74 0.92 0.79 0.86 1.15 1.03 -23.38%
P/EPS 11.68 20.67 23.66 19.80 18.56 18.83 14.88 -14.86%
EY 8.56 4.84 4.23 5.05 5.39 5.31 6.72 17.45%
DY 0.00 0.00 0.00 0.00 2.85 2.17 5.45 -
P/NAPS 0.87 1.02 1.24 0.99 1.05 1.40 1.28 -22.64%

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