[PARKSON] YoY TTM Result on 30-Jun-2009 [#4]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- 85.22%

YoY- 21.14%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	3,420,578	2,925,082	2,722,256	2,583,705	2,242,297	1,794,136	239,482	55.70%
YoY %	16.94%	7.45%	5.36%	15.23%	24.98%	649.17%	-	-
Horiz. %	1,428.32%	1,221.42%	1,136.73%	1,078.87%	936.31%	749.17%	100.00%	-
PBT	887,663	805,267	704,173	939,033	762,262	391,471	-18,746	-
YoY %	10.23%	14.36%	-25.01%	23.19%	94.72%	2,188.29%	-	-
Horiz. %	-4,735.21%	-4,295.67%	-3,756.39%	-5,009.24%	-4,066.26%	-2,088.29%	100.00%	-
Tax	-218,951	-198,645	-170,575	-163,600	-124,214	-114,734	1,366	-
YoY %	-10.22%	-16.46%	-4.26%	-31.71%	-8.26%	-8,499.27%	-	-
Horiz. %	-16,028.62%	-14,542.09%	-12,487.19%	-11,976.57%	-9,093.27%	-8,399.27%	100.00%	-
NP	668,712	606,622	533,598	775,433	638,048	276,737	-17,380	-
YoY %	10.24%	13.69%	-31.19%	21.53%	130.56%	1,692.27%	-	-
Horiz. %	-3,847.59%	-3,490.35%	-3,070.18%	-4,461.64%	-3,671.16%	-1,592.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	380,076	348,404	285,128	542,687	447,974	134,870	-17,827	-
YoY %	9.09%	22.19%	-47.46%	21.14%	232.15%	856.55%	-	-
Horiz. %	-2,132.02%	-1,954.36%	-1,599.42%	-3,044.19%	-2,512.90%	-756.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	24.67%	24.22%	17.42%	16.30%	29.31%	-	-
YoY %	0.00%	1.86%	39.04%	6.87%	-44.39%	0.00%	-	-
Horiz. %	84.17%	84.17%	82.63%	59.43%	55.61%	100.00%	-	-
Total Cost	2,751,866	2,318,460	2,188,658	1,808,272	1,604,249	1,517,399	256,862	48.42%
YoY %	18.69%	5.93%	21.04%	12.72%	5.72%	490.74%	-	-
Horiz. %	1,071.34%	902.61%	852.08%	703.99%	624.56%	590.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,173,790	2,181,787	1,874,275	1,735,292	1,020,141	49,312	56,052	83.87%
YoY %	-0.37%	16.41%	8.01%	70.10%	1,968.75%	-12.02%	-	-
Horiz. %	3,878.17%	3,892.43%	3,343.81%	3,095.86%	1,819.99%	87.98%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	174,311	159,201	61,451	50,739	153,021	-	-	-
YoY %	9.49%	159.07%	21.11%	-66.84%	0.00%	-	-	-
Horiz. %	113.91%	104.04%	40.16%	33.16%	100.00%	-	-	-
Div Payout %	45.86%	45.69%	21.55%	9.35%	34.16%	-	-	-
YoY %	0.37%	112.02%	130.48%	-72.63%	0.00%	-	-	-
Horiz. %	134.25%	133.75%	63.09%	27.37%	100.00%	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	2,173,790	2,181,787	1,874,275	1,735,292	1,020,141	49,312	56,052	83.87%
YoY %	-0.37%	16.41%	8.01%	70.10%	1,968.75%	-12.02%	-	-
Horiz. %	3,878.17%	3,892.43%	3,343.81%	3,095.86%	1,819.99%	87.98%	100.00%	-
NOSH	1,086,895	1,090,893	1,024,194	1,014,791	1,020,141	74,715	74,736	56.17%
YoY %	-0.37%	6.51%	0.93%	-0.52%	1,265.38%	-0.03%	-	-
Horiz. %	1,454.31%	1,459.66%	1,370.42%	1,357.83%	1,364.99%	99.97%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	19.55%	20.74%	19.60%	30.01%	28.46%	15.42%	-7.26%	-
YoY %	-5.74%	5.82%	-34.69%	5.45%	84.57%	312.40%	-	-
Horiz. %	-269.28%	-285.67%	-269.97%	-413.36%	-392.01%	-212.40%	100.00%	-
ROE	17.48%	15.97%	15.21%	31.27%	43.91%	273.50%	-31.80%	-
YoY %	9.46%	5.00%	-51.36%	-28.79%	-83.95%	960.06%	-	-
Horiz. %	-54.97%	-50.22%	-47.83%	-98.33%	-138.08%	-860.06%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	314.71	268.14	265.79	254.60	219.80	2,401.30	320.43	-0.29%
YoY %	17.37%	0.88%	4.40%	15.83%	-90.85%	649.40%	-	-
Horiz. %	98.21%	83.68%	82.95%	79.46%	68.60%	749.40%	100.00%	-
EPS	34.97	31.94	27.84	53.48	43.91	180.51	-23.85	-
YoY %	9.49%	14.73%	-47.94%	21.79%	-75.67%	856.86%	-	-
Horiz. %	-146.62%	-133.92%	-116.73%	-224.23%	-184.11%	-756.86%	100.00%	-
DPS	16.00	14.59	6.00	5.00	15.00	0.00	0.00	-
YoY %	9.66%	143.17%	20.00%	-66.67%	0.00%	0.00%	-	-
Horiz. %	106.67%	97.27%	40.00%	33.33%	100.00%	-	-	-
NAPS	2.00	2.00	1.83	1.71	1.00	0.66	0.75	17.74%
YoY %	0.00%	9.29%	7.02%	71.00%	51.52%	-12.00%	-	-
Horiz. %	266.67%	266.67%	244.00%	228.00%	133.33%	88.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,014,791
RPS	297.73	254.60	236.94	224.88	195.17	156.16	20.84	55.70%
YoY %	16.94%	7.45%	5.36%	15.22%	24.98%	649.33%	-	-
Horiz. %	1,428.65%	1,221.69%	1,136.95%	1,079.08%	936.52%	749.33%	100.00%	-
EPS	33.08	30.32	24.82	47.24	38.99	11.74	-1.55	-
YoY %	9.10%	22.16%	-47.46%	21.16%	232.11%	857.42%	-	-
Horiz. %	-2,134.19%	-1,956.13%	-1,601.29%	-3,047.74%	-2,515.48%	-757.42%	100.00%	-
DPS	15.17	13.86	5.35	4.42	13.32	0.00	0.00	-
YoY %	9.45%	159.07%	21.04%	-66.82%	0.00%	0.00%	-	-
Horiz. %	113.89%	104.05%	40.17%	33.18%	100.00%	-	-	-
NAPS	1.8921	1.899	1.6314	1.5104	0.8879	0.0429	0.0488	83.87%
YoY %	-0.36%	16.40%	8.01%	70.11%	1,969.70%	-12.09%	-	-
Horiz. %	3,877.25%	3,891.39%	3,343.03%	3,095.08%	1,819.47%	87.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.58	6.02	5.40	5.05	5.00	5.54	2.97	-
P/RPS	1.46	2.25	2.03	1.98	2.27	0.23	0.93	7.79%
YoY %	-35.11%	10.84%	2.53%	-12.78%	886.96%	-75.27%	-	-
Horiz. %	156.99%	241.94%	218.28%	212.90%	244.09%	24.73%	100.00%	-
P/EPS	13.10	18.85	19.40	9.44	11.39	3.07	-12.45	-
YoY %	-30.50%	-2.84%	105.51%	-17.12%	271.01%	124.66%	-	-
Horiz. %	-105.22%	-151.41%	-155.82%	-75.82%	-91.49%	-24.66%	100.00%	-
EY	7.64	5.31	5.16	10.59	8.78	32.58	-8.03	-
YoY %	43.88%	2.91%	-51.27%	20.62%	-73.05%	505.73%	-	-
Horiz. %	-95.14%	-66.13%	-64.26%	-131.88%	-109.34%	-405.73%	100.00%	-
DY	3.49	2.42	1.11	0.99	3.00	0.00	0.00	-
YoY %	44.21%	118.02%	12.12%	-67.00%	0.00%	0.00%	-	-
Horiz. %	116.33%	80.67%	37.00%	33.00%	100.00%	-	-	-
P/NAPS	2.29	3.01	2.95	2.95	5.00	8.39	3.96	-8.71%
YoY %	-23.92%	2.03%	0.00%	-41.00%	-40.41%	111.87%	-	-
Horiz. %	57.83%	76.01%	74.49%	74.49%	126.26%	211.87%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	23/08/11	24/08/10	26/08/09	27/08/08	27/08/07	16/08/06	-
Price	4.67	5.60	5.44	5.10	4.38	7.01	2.93	-
P/RPS	1.48	2.09	2.05	2.00	1.99	0.29	0.91	8.43%
YoY %	-29.19%	1.95%	2.50%	0.50%	586.21%	-68.13%	-	-
Horiz. %	162.64%	229.67%	225.27%	219.78%	218.68%	31.87%	100.00%	-
P/EPS	13.35	17.53	19.54	9.54	9.97	3.88	-12.28	-
YoY %	-23.84%	-10.29%	104.82%	-4.31%	156.96%	131.60%	-	-
Horiz. %	-108.71%	-142.75%	-159.12%	-77.69%	-81.19%	-31.60%	100.00%	-
EY	7.49	5.70	5.12	10.49	10.03	25.75	-8.14	-
YoY %	31.40%	11.33%	-51.19%	4.59%	-61.05%	416.34%	-	-
Horiz. %	-92.01%	-70.02%	-62.90%	-128.87%	-123.22%	-316.34%	100.00%	-
DY	3.43	2.61	1.10	0.98	3.42	0.00	0.00	-
YoY %	31.42%	137.27%	12.24%	-71.35%	0.00%	0.00%	-	-
Horiz. %	100.29%	76.32%	32.16%	28.65%	100.00%	-	-	-
P/NAPS	2.34	2.80	2.97	2.98	4.38	10.62	3.91	-8.19%
YoY %	-16.43%	-5.72%	-0.34%	-31.96%	-58.76%	171.61%	-	-
Horiz. %	59.85%	71.61%	75.96%	76.21%	112.02%	271.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos