[PARAMON] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 5.32%
YoY- -30.55%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 441,920 450,048 446,800 446,244 417,116 473,844 446,368 -0.66%
PBT 81,792 76,247 78,714 77,902 76,348 110,350 108,277 -17.04%
Tax -22,804 -19,793 -21,356 -21,436 -22,736 -38,593 -34,216 -23.68%
NP 58,988 56,454 57,358 56,466 53,612 71,757 74,061 -14.06%
-
NP to SH 58,988 56,454 57,358 56,466 53,612 71,757 74,061 -14.06%
-
Tax Rate 27.88% 25.96% 27.13% 27.52% 29.78% 34.97% 31.60% -
Total Cost 382,932 393,594 389,441 389,778 363,504 402,087 372,306 1.89%
-
Net Worth 715,415 699,340 686,006 682,184 685,342 672,299 655,469 6.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 27,027 13,517 20,262 - 33,783 22,524 -
Div Payout % - 47.88% 23.57% 35.89% - 47.08% 30.41% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 715,415 699,340 686,006 682,184 685,342 672,299 655,469 6.00%
NOSH 337,459 337,845 337,934 337,715 337,607 337,838 337,871 -0.08%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.35% 12.54% 12.84% 12.65% 12.85% 15.14% 16.59% -
ROE 8.25% 8.07% 8.36% 8.28% 7.82% 10.67% 11.30% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 130.95 133.21 132.22 132.14 123.55 140.26 132.11 -0.58%
EPS 17.48 16.71 16.97 16.72 15.88 21.24 21.92 -13.99%
DPS 0.00 8.00 4.00 6.00 0.00 10.00 6.67 -
NAPS 2.12 2.07 2.03 2.02 2.03 1.99 1.94 6.08%
Adjusted Per Share Value based on latest NOSH - 337,813
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 70.91 72.22 71.70 71.61 66.93 76.03 71.63 -0.67%
EPS 9.47 9.06 9.20 9.06 8.60 11.51 11.88 -14.01%
DPS 0.00 4.34 2.17 3.25 0.00 5.42 3.61 -
NAPS 1.148 1.1222 1.1008 1.0947 1.0997 1.0788 1.0518 6.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.55 1.50 1.51 1.74 1.60 1.54 1.61 -
P/RPS 1.18 1.13 1.14 1.32 1.30 1.10 1.22 -2.19%
P/EPS 8.87 8.98 8.90 10.41 10.08 7.25 7.34 13.44%
EY 11.28 11.14 11.24 9.61 9.93 13.79 13.61 -11.75%
DY 0.00 5.33 2.65 3.45 0.00 6.49 4.14 -
P/NAPS 0.73 0.72 0.74 0.86 0.79 0.77 0.83 -8.19%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 28/11/12 30/08/12 15/05/12 24/02/12 17/11/11 -
Price 1.71 1.61 1.49 1.57 1.57 1.65 1.62 -
P/RPS 1.31 1.21 1.13 1.19 1.27 1.18 1.23 4.28%
P/EPS 9.78 9.63 8.78 9.39 9.89 7.77 7.39 20.51%
EY 10.22 10.38 11.39 10.65 10.11 12.87 13.53 -17.04%
DY 0.00 4.97 2.68 3.82 0.00 6.06 4.12 -
P/NAPS 0.81 0.78 0.73 0.78 0.77 0.83 0.84 -2.39%

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