[PARKSON] YoY 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- 24.12%
YoY- -22.91%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 916,323 911,182 756,380 709,319 684,923 608,572 467,003 11.87%
PBT 188,046 240,043 204,997 192,234 205,831 149,387 125,998 6.89%
Tax -57,558 -53,429 -47,315 -46,387 -40,500 -36,855 -29,378 11.85%
NP 130,488 186,614 157,682 145,847 165,331 112,532 96,620 5.13%
-
NP to SH 74,247 105,723 93,800 80,311 104,183 60,462 56,613 4.61%
-
Tax Rate 30.61% 22.26% 23.08% 24.13% 19.68% 24.67% 23.32% -
Total Cost 785,835 724,568 598,698 563,472 519,592 496,040 370,383 13.34%
-
Net Worth 2,666,388 2,599,567 2,044,775 1,758,709 1,385,033 717,017 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 - - - - - - - -
Div Payout % - - - - - - - -
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 2,666,388 2,599,567 2,044,775 1,758,709 1,385,033 717,017 0 -
NOSH 1,083,897 1,087,685 1,081,891 1,016,594 1,018,406 968,942 74,752 56.09%
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 14.24% 20.48% 20.85% 20.56% 24.14% 18.49% 20.69% -
ROE 2.78% 4.07% 4.59% 4.57% 7.52% 8.43% 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 84.54 83.77 69.91 69.77 67.25 62.81 624.73 -28.32%
EPS 6.85 9.72 8.67 7.90 10.23 6.24 5.84 2.69%
DPS 0.00 0.00 0.00 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 79.45 79.00 65.58 61.50 59.39 52.77 40.49 11.87%
EPS 6.44 9.17 8.13 6.96 9.03 5.24 4.91 4.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3119 2.254 1.7729 1.5249 1.2009 0.6217 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 6.15 6.76 7.71 7.54 5.86 15.52 0.71 43.26%
P/EPS 75.91 58.23 62.17 66.58 38.51 156.25 5.86 53.19%
EY 1.32 1.72 1.61 1.50 2.60 0.64 17.06 -34.69%
DY 0.00 0.00 0.00 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 5.52 6.66 7.81 7.65 4.89 11.03 0.94 34.28%
P/EPS 68.18 57.41 62.98 67.59 32.16 111.06 7.74 43.66%
EY 1.47 1.74 1.59 1.48 3.11 0.90 12.92 -30.36%
DY 0.00 0.00 0.00 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