[PARKSON] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 28.46%
YoY- 203.99%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,036,388 982,755 290,983 307,538 191,838 352,959 357,996 33.58%
PBT 441,267 182,375 -4,924 29,291 -11,232 15,786 5,412 108.16%
Tax -121,046 -53,356 11,730 -13,283 -4,162 -10,001 -6,089 64.55%
NP 320,221 129,019 6,806 16,008 -15,394 5,785 -677 -
-
NP to SH 155,967 63,344 6,383 16,008 -15,394 5,785 -1,425 -
-
Tax Rate 27.43% 29.26% - 45.35% - 63.35% 112.51% -
Total Cost 1,716,167 853,736 284,177 291,530 207,232 347,174 358,673 29.79%
-
Net Worth 717,017 0 101,658 71,764 49,050 61,337 66,039 48.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 74 74 74 74 -
Div Payout % - - - 0.47% 0.00% 1.29% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 717,017 0 101,658 71,764 49,050 61,337 66,039 48.77%
NOSH 968,942 74,752 74,749 74,754 74,318 74,801 75,045 53.13%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.72% 13.13% 2.34% 5.21% -8.02% 1.64% -0.19% -
ROE 21.75% 0.00% 6.28% 22.31% -31.38% 9.43% -2.16% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 210.17 1,314.68 389.28 411.40 258.13 471.86 477.04 -12.76%
EPS 16.10 84.74 8.54 21.41 -20.71 7.73 -1.90 -
DPS 0.00 0.00 0.00 0.10 0.10 0.10 0.10 -
NAPS 0.74 0.00 1.36 0.96 0.66 0.82 0.88 -2.84%
Adjusted Per Share Value based on latest NOSH - 74,754
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 177.25 85.54 25.33 26.77 16.70 30.72 31.16 33.59%
EPS 13.58 5.51 0.56 1.39 -1.34 0.50 -0.12 -
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.6241 0.00 0.0885 0.0625 0.0427 0.0534 0.0575 48.77%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 9.75 4.44 1.50 4.12 1.82 1.47 2.02 -
P/RPS 4.64 0.34 0.39 1.00 0.71 0.31 0.42 49.21%
P/EPS 60.57 5.24 17.57 19.24 -8.79 19.01 -106.38 -
EY 1.65 19.09 5.69 5.20 -11.38 5.26 -0.94 -
DY 0.00 0.00 0.00 0.02 0.05 0.07 0.05 -
P/NAPS 13.18 0.00 1.10 4.29 2.76 1.79 2.30 33.75%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 02/03/06 22/02/05 26/02/04 25/02/03 21/02/02 -
Price 6.93 5.86 1.90 3.43 1.86 1.56 1.84 -
P/RPS 3.30 0.45 0.49 0.83 0.72 0.33 0.39 42.72%
P/EPS 43.05 6.92 22.25 16.02 -8.98 20.17 -96.90 -
EY 2.32 14.46 4.49 6.24 -11.14 4.96 -1.03 -
DY 0.00 0.00 0.00 0.03 0.05 0.06 0.05 -
P/NAPS 9.36 0.00 1.40 3.57 2.82 1.90 2.09 28.37%

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