[PARKSON] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 124.12%
YoY- -11.76%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,740,431 1,702,813 1,412,865 1,351,183 1,306,067 1,097,688 855,436 12.55%
PBT 336,594 450,307 373,357 346,005 348,200 249,762 199,966 9.05%
Tax -100,147 -108,524 -85,325 -81,754 -71,990 -61,834 -55,522 10.32%
NP 236,447 341,783 288,032 264,251 276,210 187,928 144,444 8.55%
-
NP to SH 133,286 196,012 169,990 145,017 164,345 100,147 79,050 9.08%
-
Tax Rate 29.75% 24.10% 22.85% 23.63% 20.67% 24.76% 27.77% -
Total Cost 1,503,984 1,361,030 1,124,833 1,086,932 1,029,857 909,760 710,992 13.28%
-
Net Worth 2,667,889 2,604,050 2,011,778 1,756,858 1,390,847 716,719 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 108,450 108,956 106,443 - - - - -
Div Payout % 81.37% 55.59% 62.62% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,667,889 2,604,050 2,011,778 1,756,858 1,390,847 716,719 0 -
NOSH 1,084,507 1,089,560 1,064,433 1,015,525 1,022,682 968,539 74,771 56.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.59% 20.07% 20.39% 19.56% 21.15% 17.12% 16.89% -
ROE 5.00% 7.53% 8.45% 8.25% 11.82% 13.97% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 160.48 156.28 132.73 133.05 127.71 113.33 1,144.06 -27.89%
EPS 12.29 17.99 15.97 14.28 16.07 10.34 8.16 7.05%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.39 1.89 1.73 1.36 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,016,594
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 150.90 147.64 122.50 117.15 113.24 95.18 74.17 12.55%
EPS 11.56 17.00 14.74 12.57 14.25 8.68 6.85 9.10%
DPS 9.40 9.45 9.23 0.00 0.00 0.00 0.00 -
NAPS 2.3132 2.2578 1.7443 1.5233 1.2059 0.6214 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.20 5.66 5.39 5.26 3.94 9.75 4.44 -
P/RPS 3.24 3.62 4.06 3.95 3.09 8.60 0.39 42.26%
P/EPS 42.31 31.46 33.75 36.83 24.52 94.29 4.20 46.90%
EY 2.36 3.18 2.96 2.71 4.08 1.06 23.81 -31.94%
DY 1.92 1.77 1.86 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.37 2.85 3.04 2.90 13.18 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 22/02/11 23/02/10 25/02/09 25/02/08 26/02/07 -
Price 4.67 5.58 5.46 5.34 3.29 6.93 5.86 -
P/RPS 2.91 3.57 4.11 4.01 2.58 6.11 0.51 33.64%
P/EPS 38.00 31.02 34.19 37.39 20.47 67.02 5.54 37.80%
EY 2.63 3.22 2.92 2.67 4.88 1.49 18.04 -27.43%
DY 2.14 1.79 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.33 2.89 3.09 2.42 9.36 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