[PARKSON] YoY TTM 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- -4.36%
YoY- 2.18%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,458,196 3,215,030 2,783,938 2,628,821 2,450,676 2,036,388 982,755 23.30%
PBT 773,950 882,217 731,525 936,838 860,700 441,267 182,375 27.21%
Tax -210,574 -221,844 -174,146 -173,364 -134,370 -121,046 -53,356 25.68%
NP 563,376 660,373 557,379 763,474 726,330 320,221 129,019 27.81%
-
NP to SH 317,350 374,426 310,101 523,359 512,172 155,967 63,344 30.77%
-
Tax Rate 27.21% 25.15% 23.81% 18.51% 15.61% 27.43% 29.26% -
Total Cost 2,894,820 2,554,657 2,226,559 1,865,347 1,724,346 1,716,167 853,736 22.54%
-
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 173,794 163,589 166,108 50,739 153,021 - - -
Div Payout % 54.76% 43.69% 53.57% 9.69% 29.88% - - -
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 16.29% 20.54% 20.02% 29.04% 29.64% 15.72% 13.13% -
ROE 11.90% 14.40% 15.17% 29.76% 36.98% 21.75% 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 319.05 295.58 257.32 258.59 240.64 210.17 1,314.68 -21.00%
EPS 29.28 34.42 28.66 51.48 50.29 16.10 84.74 -16.21%
DPS 16.00 15.00 15.35 5.00 15.03 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 299.84 278.76 241.38 227.93 212.49 176.57 85.21 23.30%
EPS 27.52 32.46 26.89 45.38 44.41 13.52 5.49 30.78%
DPS 15.07 14.18 14.40 4.40 13.27 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 1.63 1.91 2.09 2.03 1.64 4.64 0.34 29.82%
P/EPS 17.76 16.44 18.80 10.22 7.83 60.57 5.24 22.53%
EY 5.63 6.08 5.32 9.79 12.76 1.65 19.09 -18.39%
DY 3.08 2.65 2.85 0.95 3.81 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 1.46 1.89 2.12 2.07 1.37 3.30 0.45 21.65%
P/EPS 15.95 16.21 19.05 10.37 6.54 43.05 6.92 14.91%
EY 6.27 6.17 5.25 9.64 15.29 2.32 14.46 -12.98%
DY 3.43 2.69 2.81 0.94 4.57 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