[PARAMON] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.93%
YoY- -1.83%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 417,116 473,844 446,368 451,702 415,408 432,251 439,125 -3.36%
PBT 76,348 110,350 108,277 116,448 102,920 177,116 120,080 -26.03%
Tax -22,736 -38,593 -34,216 -35,138 -28,956 -28,916 -36,070 -26.46%
NP 53,612 71,757 74,061 81,310 73,964 148,200 84,009 -25.85%
-
NP to SH 53,612 71,757 74,061 81,310 73,964 148,200 84,009 -25.85%
-
Tax Rate 29.78% 34.97% 31.60% 30.17% 28.13% 16.33% 30.04% -
Total Cost 363,504 402,087 372,306 370,392 341,444 284,051 355,116 1.56%
-
Net Worth 685,342 672,299 655,469 658,996 653,758 614,530 562,810 14.01%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 33,783 22,524 33,794 - 87,623 - -
Div Payout % - 47.08% 30.41% 41.56% - 59.12% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 685,342 672,299 655,469 658,996 653,758 614,530 562,810 14.01%
NOSH 337,607 337,838 337,871 337,946 120,619 116,830 115,566 104.22%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.85% 15.14% 16.59% 18.00% 17.81% 34.29% 19.13% -
ROE 7.82% 10.67% 11.30% 12.34% 11.31% 24.12% 14.93% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 123.55 140.26 132.11 133.66 344.39 369.98 379.98 -52.68%
EPS 15.88 21.24 21.92 24.06 61.32 126.85 72.69 -63.69%
DPS 0.00 10.00 6.67 10.00 0.00 75.00 0.00 -
NAPS 2.03 1.99 1.94 1.95 5.42 5.26 4.87 -44.16%
Adjusted Per Share Value based on latest NOSH - 337,865
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 66.93 76.03 71.63 72.48 66.66 69.36 70.46 -3.36%
EPS 8.60 11.51 11.88 13.05 11.87 23.78 13.48 -25.87%
DPS 0.00 5.42 3.61 5.42 0.00 14.06 0.00 -
NAPS 1.0997 1.0788 1.0518 1.0574 1.049 0.9861 0.9031 14.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.60 1.54 1.61 2.01 1.94 1.61 1.60 -
P/RPS 1.30 1.10 1.22 1.50 0.56 0.44 0.42 112.24%
P/EPS 10.08 7.25 7.34 8.35 3.16 1.27 2.20 175.60%
EY 9.93 13.79 13.61 11.97 31.61 78.79 45.43 -63.68%
DY 0.00 6.49 4.14 4.98 0.00 46.58 0.00 -
P/NAPS 0.79 0.77 0.83 1.03 0.36 0.31 0.33 78.85%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 24/02/12 17/11/11 16/08/11 19/05/11 24/02/11 16/11/10 -
Price 1.57 1.65 1.62 1.77 2.04 1.61 1.84 -
P/RPS 1.27 1.18 1.23 1.32 0.59 0.44 0.48 91.18%
P/EPS 9.89 7.77 7.39 7.36 3.33 1.27 2.53 147.94%
EY 10.11 12.87 13.53 13.59 30.06 78.79 39.51 -59.66%
DY 0.00 6.06 4.12 5.65 0.00 46.58 0.00 -
P/NAPS 0.77 0.83 0.84 0.91 0.38 0.31 0.38 60.06%

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