[PARKSON] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -88.08%
YoY- 7.55%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 824,108 791,631 656,485 641,864 621,144 489,116 388,433 13.34%
PBT 148,548 210,264 168,360 153,771 142,369 100,375 73,968 12.31%
Tax -42,589 -55,095 -38,010 -35,367 -31,490 -24,979 -26,144 8.46%
NP 105,959 155,169 130,350 118,404 110,879 75,396 47,824 14.16%
-
NP to SH 59,039 90,289 76,190 64,706 60,162 39,685 22,437 17.48%
-
Tax Rate 28.67% 26.20% 22.58% 23.00% 22.12% 24.89% 35.35% -
Total Cost 718,149 636,462 526,135 523,460 510,265 413,720 340,609 13.22%
-
Net Worth 2,702,336 2,453,505 2,061,734 1,774,851 1,314,118 667,869 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 108,527 109,044 104,656 - - - - -
Div Payout % 183.82% 120.77% 137.36% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,702,336 2,453,505 2,061,734 1,774,851 1,314,118 667,869 0 -
NOSH 1,085,275 1,090,446 1,046,565 1,014,200 1,026,655 967,926 74,819 56.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.86% 19.60% 19.86% 18.45% 17.85% 15.41% 12.31% -
ROE 2.18% 3.68% 3.70% 3.65% 4.58% 5.94% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.94 72.60 62.73 63.29 60.50 50.53 519.16 -27.39%
EPS 5.44 8.28 7.28 6.38 5.86 4.10 2.32 15.24%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.25 1.97 1.75 1.28 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,014,200
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.45 68.64 56.92 55.65 53.86 42.41 33.68 13.34%
EPS 5.12 7.83 6.61 5.61 5.22 3.44 1.95 17.43%
DPS 9.41 9.45 9.07 0.00 0.00 0.00 0.00 -
NAPS 2.3431 2.1273 1.7876 1.5389 1.1394 0.5791 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.82 5.68 5.76 5.06 3.76 8.59 3.15 -
P/RPS 6.35 7.82 9.18 8.00 6.21 17.00 0.61 47.71%
P/EPS 88.60 68.60 79.12 79.31 64.16 209.51 10.50 42.63%
EY 1.13 1.46 1.26 1.26 1.56 0.48 9.52 -29.87%
DY 2.07 1.76 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.52 2.92 2.89 2.94 12.45 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 15/11/10 16/11/09 19/11/08 28/11/07 15/11/06 -
Price 4.59 5.65 5.70 5.29 3.25 8.10 3.52 -
P/RPS 6.04 7.78 9.09 8.36 5.37 16.03 0.68 43.86%
P/EPS 84.38 68.24 78.30 82.92 55.46 197.56 11.74 38.87%
EY 1.19 1.47 1.28 1.21 1.80 0.51 8.52 -27.94%
DY 2.18 1.77 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.51 2.89 3.02 2.54 11.74 0.00 -

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
Post a Comment