[PARKSON] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -48.71%
YoY- -47.94%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 3,512,952 3,733,556 3,394,472 3,325,288 3,296,432 3,166,524 2,625,940 4.96%
PBT -377,916 420,056 200,212 317,112 594,192 841,056 673,440 -
Tax -35,420 -73,308 -80,736 -127,104 -170,356 -220,380 -152,040 -21.54%
NP -413,336 346,748 119,476 190,008 423,836 620,676 521,400 -
-
NP to SH -250,272 253,148 80,860 122,952 236,156 361,156 304,760 -
-
Tax Rate - 17.45% 40.33% 40.08% 28.67% 26.20% 22.58% -
Total Cost 3,926,288 3,386,808 3,274,996 3,135,280 2,872,596 2,545,848 2,104,540 10.94%
-
Net Worth 2,394,752 2,978,853 2,596,031 2,847,309 2,702,336 2,453,505 2,061,734 2.52%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 434,110 436,178 418,626 -
Div Payout % - - - - 183.82% 120.77% 137.36% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,394,752 2,978,853 2,596,031 2,847,309 2,702,336 2,453,505 2,061,734 2.52%
NOSH 1,093,902 1,091,155 1,063,947 1,078,526 1,085,275 1,090,446 1,046,565 0.73%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -11.77% 9.29% 3.52% 5.71% 12.86% 19.60% 19.86% -
ROE -10.45% 8.50% 3.11% 4.32% 8.74% 14.72% 14.78% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 332.99 342.17 319.05 308.32 303.74 290.39 250.91 4.82%
EPS -23.72 23.20 7.60 11.40 21.76 33.12 29.12 -
DPS 0.00 0.00 0.00 0.00 40.00 40.00 40.00 -
NAPS 2.27 2.73 2.44 2.64 2.49 2.25 1.97 2.38%
Adjusted Per Share Value based on latest NOSH - 1,078,526
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 304.59 323.72 294.32 288.32 285.82 274.55 227.68 4.96%
EPS -21.70 21.95 7.01 10.66 20.48 31.31 26.42 -
DPS 0.00 0.00 0.00 0.00 37.64 37.82 36.30 -
NAPS 2.0764 2.5828 2.2509 2.4688 2.3431 2.1273 1.7876 2.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.78 1.21 2.88 3.84 4.82 5.68 5.76 -
P/RPS 0.23 0.35 0.90 1.25 1.59 1.96 2.30 -31.84%
P/EPS -3.29 5.22 37.89 33.68 22.15 17.15 19.78 -
EY -30.41 19.17 2.64 2.97 4.51 5.83 5.06 -
DY 0.00 0.00 0.00 0.00 8.30 7.04 6.94 -
P/NAPS 0.34 0.44 1.18 1.45 1.94 2.52 2.92 -30.09%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 24/11/15 24/11/14 25/11/13 28/11/12 23/11/11 15/11/10 -
Price 0.745 1.00 2.48 3.69 4.59 5.65 5.70 -
P/RPS 0.22 0.29 0.78 1.20 1.51 1.95 2.27 -32.20%
P/EPS -3.14 4.31 32.63 32.37 21.09 17.06 19.57 -
EY -31.84 23.20 3.06 3.09 4.74 5.86 5.11 -
DY 0.00 0.00 0.00 0.00 8.71 7.08 7.02 -
P/NAPS 0.33 0.37 1.02 1.40 1.84 2.51 2.89 -30.32%

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