[PARKSON] YoY TTM 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- 0.84%
YoY- 16.82%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,453,055 3,060,228 2,736,877 2,604,425 2,374,325 1,894,819 569,258 35.00%
PBT 825,947 847,171 718,762 950,435 804,256 417,878 54,716 57.14%
Tax -206,445 -215,730 -173,218 -167,477 -130,725 -113,569 -24,563 42.54%
NP 619,502 631,441 545,544 782,958 673,531 304,309 30,153 65.41%
-
NP to SH 348,826 362,503 296,612 547,231 468,451 152,118 4,496 106.38%
-
Tax Rate 24.99% 25.46% 24.10% 17.62% 16.25% 27.18% 44.89% -
Total Cost 2,833,553 2,428,787 2,191,333 1,821,467 1,700,794 1,590,510 539,105 31.82%
-
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 173,794 163,589 166,108 50,739 153,021 - - -
Div Payout % 49.82% 45.13% 56.00% 9.27% 32.67% - - -
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 17.94% 20.63% 19.93% 30.06% 28.37% 16.06% 5.30% -
ROE 12.91% 14.77% 14.39% 30.83% 35.65% 22.78% 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 318.17 280.64 261.51 256.80 231.27 195.76 760.84 -13.51%
EPS 32.14 33.24 28.34 53.96 45.63 15.72 6.01 32.20%
DPS 16.00 15.00 15.87 5.00 14.90 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 299.40 265.34 237.30 225.82 205.87 164.29 49.36 35.00%
EPS 30.25 31.43 25.72 47.45 40.62 13.19 0.39 106.37%
DPS 15.07 14.18 14.40 4.40 13.27 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 1.51 2.02 2.20 1.97 1.63 4.39 0.41 24.24%
P/EPS 15.00 17.09 20.32 9.38 8.24 54.66 52.42 -18.80%
EY 6.67 5.85 4.92 10.66 12.14 1.83 1.91 23.14%
DY 3.32 2.64 2.76 0.99 3.96 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 1.44 2.01 2.18 2.06 1.41 4.14 0.46 20.92%
P/EPS 14.28 17.00 20.11 9.80 7.12 51.54 58.58 -20.94%
EY 7.00 5.88 4.97 10.20 14.04 1.94 1.71 26.45%
DY 3.49 2.65 2.78 0.95 4.59 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