[PARAMON] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 32.01%
YoY- 53.9%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 415,408 432,251 439,125 462,112 409,432 404,909 400,524 2.46%
PBT 102,920 177,116 120,080 116,620 88,436 79,332 76,493 21.89%
Tax -28,956 -28,916 -36,070 -33,792 -25,692 -21,804 -18,909 32.89%
NP 73,964 148,200 84,009 82,828 62,744 57,528 57,584 18.18%
-
NP to SH 73,964 148,200 84,009 82,828 62,744 57,528 57,584 18.18%
-
Tax Rate 28.13% 16.33% 30.04% 28.98% 29.05% 27.48% 24.72% -
Total Cost 341,444 284,051 355,116 379,284 346,688 347,381 342,940 -0.29%
-
Net Worth 653,758 614,530 562,810 557,825 544,870 515,970 502,110 19.25%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 87,623 - 34,292 - 30,415 - -
Div Payout % - 59.12% - 41.40% - 52.87% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 653,758 614,530 562,810 557,825 544,870 515,970 502,110 19.25%
NOSH 120,619 116,830 115,566 114,308 111,883 108,625 108,213 7.51%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.81% 34.29% 19.13% 17.92% 15.32% 14.21% 14.38% -
ROE 11.31% 24.12% 14.93% 14.85% 11.52% 11.15% 11.47% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 344.39 369.98 379.98 404.27 365.95 372.76 370.12 -4.69%
EPS 61.32 126.85 72.69 72.46 56.08 52.96 53.21 9.92%
DPS 0.00 75.00 0.00 30.00 0.00 28.00 0.00 -
NAPS 5.42 5.26 4.87 4.88 4.87 4.75 4.64 10.92%
Adjusted Per Share Value based on latest NOSH - 113,539
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 66.66 69.36 70.46 74.15 65.70 64.97 64.27 2.46%
EPS 11.87 23.78 13.48 13.29 10.07 9.23 9.24 18.19%
DPS 0.00 14.06 0.00 5.50 0.00 4.88 0.00 -
NAPS 1.049 0.9861 0.9031 0.8951 0.8743 0.8279 0.8057 19.25%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.94 1.61 1.60 1.25 1.21 1.06 0.89 -
P/RPS 0.56 0.44 0.42 0.31 0.33 0.28 0.24 76.01%
P/EPS 3.16 1.27 2.20 1.73 2.16 2.00 1.67 53.04%
EY 31.61 78.79 45.43 57.97 46.35 49.96 59.79 -34.64%
DY 0.00 46.58 0.00 24.00 0.00 26.42 0.00 -
P/NAPS 0.36 0.31 0.33 0.26 0.25 0.22 0.19 53.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 24/02/11 16/11/10 19/08/10 20/05/10 24/02/10 16/11/09 -
Price 2.04 1.61 1.84 1.52 1.27 1.11 0.95 -
P/RPS 0.59 0.44 0.48 0.38 0.35 0.30 0.26 72.77%
P/EPS 3.33 1.27 2.53 2.10 2.26 2.10 1.79 51.31%
EY 30.06 78.79 39.51 47.67 44.16 47.71 56.01 -33.98%
DY 0.00 46.58 0.00 19.74 0.00 25.23 0.00 -
P/NAPS 0.38 0.31 0.38 0.31 0.26 0.23 0.20 53.46%

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