[PARKSON] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 125.76%
YoY- -32.0%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,971,657 1,830,293 1,779,420 1,740,431 1,702,813 1,412,865 1,351,183 6.49%
PBT 70,377 189,311 167,140 336,594 450,307 373,357 346,005 -23.30%
Tax -41,373 -51,260 -83,537 -100,147 -108,524 -85,325 -81,754 -10.72%
NP 29,004 138,051 83,603 236,447 341,783 288,032 264,251 -30.79%
-
NP to SH 31,847 130,821 56,324 133,286 196,012 169,990 145,017 -22.31%
-
Tax Rate 58.79% 27.08% 49.98% 29.75% 24.10% 22.85% 23.63% -
Total Cost 1,942,653 1,692,242 1,695,817 1,503,984 1,361,030 1,124,833 1,086,932 10.15%
-
Net Worth 2,824,785 2,822,471 2,891,730 2,667,889 2,604,050 2,011,778 1,756,858 8.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 108,450 108,956 106,443 - -
Div Payout % - - - 81.37% 55.59% 62.62% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,824,785 2,822,471 2,891,730 2,667,889 2,604,050 2,011,778 1,756,858 8.23%
NOSH 1,090,650 1,073,182 1,079,003 1,084,507 1,089,560 1,064,433 1,015,525 1.19%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.47% 7.54% 4.70% 13.59% 20.07% 20.39% 19.56% -
ROE 1.13% 4.63% 1.95% 5.00% 7.53% 8.45% 8.25% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 180.78 170.55 164.91 160.48 156.28 132.73 133.05 5.23%
EPS 2.92 12.19 5.22 12.29 17.99 15.97 14.28 -23.23%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 2.59 2.63 2.68 2.46 2.39 1.89 1.73 6.95%
Adjusted Per Share Value based on latest NOSH - 1,083,897
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 170.95 158.70 154.28 150.90 147.64 122.50 117.15 6.49%
EPS 2.76 11.34 4.88 11.56 17.00 14.74 12.57 -22.31%
DPS 0.00 0.00 0.00 9.40 9.45 9.23 0.00 -
NAPS 2.4492 2.4472 2.5073 2.3132 2.2578 1.7443 1.5233 8.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.01 2.50 2.75 5.20 5.66 5.39 5.26 -
P/RPS 0.56 1.47 1.67 3.24 3.62 4.06 3.95 -27.77%
P/EPS 34.59 20.51 52.68 42.31 31.46 33.75 36.83 -1.03%
EY 2.89 4.88 1.90 2.36 3.18 2.96 2.71 1.07%
DY 0.00 0.00 0.00 1.92 1.77 1.86 0.00 -
P/NAPS 0.39 0.95 1.03 2.11 2.37 2.85 3.04 -28.97%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 25/02/14 25/02/13 27/02/12 22/02/11 23/02/10 -
Price 0.92 2.30 2.81 4.67 5.58 5.46 5.34 -
P/RPS 0.51 1.35 1.70 2.91 3.57 4.11 4.01 -29.07%
P/EPS 31.51 18.87 53.83 38.00 31.02 34.19 37.39 -2.81%
EY 3.17 5.30 1.86 2.63 3.22 2.92 2.67 2.90%
DY 0.00 0.00 0.00 2.14 1.79 1.83 0.00 -
P/NAPS 0.36 0.87 1.05 1.90 2.33 2.89 3.09 -30.10%

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