[PARKSON] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 4.03%
YoY- -45.8%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,462,172 3,453,055 3,060,228 2,736,877 2,604,425 2,374,325 1,894,819 10.55%
PBT 547,106 825,947 847,171 718,762 950,435 804,256 417,878 4.58%
Tax -169,121 -206,445 -215,730 -173,218 -167,477 -130,725 -113,569 6.85%
NP 377,985 619,502 631,441 545,544 782,958 673,531 304,309 3.67%
-
NP to SH 211,407 348,826 362,503 296,612 547,231 468,451 152,118 5.63%
-
Tax Rate 30.91% 24.99% 25.46% 24.10% 17.62% 16.25% 27.18% -
Total Cost 3,084,187 2,833,553 2,428,787 2,191,333 1,821,467 1,700,794 1,590,510 11.65%
-
Net Worth 2,847,309 2,702,336 2,453,505 2,061,734 1,774,851 1,314,118 667,869 27.30%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 86,791 173,794 163,589 166,108 50,739 153,021 - -
Div Payout % 41.05% 49.82% 45.13% 56.00% 9.27% 32.67% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,847,309 2,702,336 2,453,505 2,061,734 1,774,851 1,314,118 667,869 27.30%
NOSH 1,078,526 1,085,275 1,090,446 1,046,565 1,014,200 1,026,655 967,926 1.81%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.92% 17.94% 20.63% 19.93% 30.06% 28.37% 16.06% -
ROE 7.42% 12.91% 14.77% 14.39% 30.83% 35.65% 22.78% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 321.01 318.17 280.64 261.51 256.80 231.27 195.76 8.58%
EPS 19.60 32.14 33.24 28.34 53.96 45.63 15.72 3.74%
DPS 8.00 16.00 15.00 15.87 5.00 14.90 0.00 -
NAPS 2.64 2.49 2.25 1.97 1.75 1.28 0.69 25.03%
Adjusted Per Share Value based on latest NOSH - 1,046,565
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 301.35 300.55 266.36 238.22 226.69 206.66 164.92 10.55%
EPS 18.40 30.36 31.55 25.82 47.63 40.77 13.24 5.63%
DPS 7.55 15.13 14.24 14.46 4.42 13.32 0.00 -
NAPS 2.4783 2.3521 2.1355 1.7945 1.5448 1.1438 0.5813 27.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.84 4.82 5.68 5.76 5.06 3.76 8.59 -
P/RPS 1.20 1.51 2.02 2.20 1.97 1.63 4.39 -19.42%
P/EPS 19.59 15.00 17.09 20.32 9.38 8.24 54.66 -15.70%
EY 5.10 6.67 5.85 4.92 10.66 12.14 1.83 18.60%
DY 2.08 3.32 2.64 2.76 0.99 3.96 0.00 -
P/NAPS 1.45 1.94 2.52 2.92 2.89 2.94 12.45 -30.09%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 28/11/12 23/11/11 15/11/10 16/11/09 19/11/08 28/11/07 -
Price 3.69 4.59 5.65 5.70 5.29 3.25 8.10 -
P/RPS 1.15 1.44 2.01 2.18 2.06 1.41 4.14 -19.20%
P/EPS 18.83 14.28 17.00 20.11 9.80 7.12 51.54 -15.43%
EY 5.31 7.00 5.88 4.97 10.20 14.04 1.94 18.25%
DY 2.17 3.49 2.65 2.78 0.95 4.59 0.00 -
P/NAPS 1.40 1.84 2.51 2.89 3.02 2.54 11.74 -29.81%

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