[PARAMON] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 3.41%
YoY- 171.77%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 422,876 449,680 502,819 495,634 444,956 381,984 270,984 34.64%
PBT 73,886 79,352 78,791 82,897 78,552 66,332 37,956 56.09%
Tax -20,478 -23,760 -23,127 -26,521 -23,874 -18,272 -14,385 26.62%
NP 53,408 55,592 55,664 56,376 54,678 48,060 23,571 72.77%
-
NP to SH 51,414 53,588 55,503 56,100 54,252 48,060 23,571 68.43%
-
Tax Rate 27.72% 29.94% 29.35% 31.99% 30.39% 27.55% 37.90% -
Total Cost 369,468 394,088 447,155 439,258 390,278 333,924 247,413 30.74%
-
Net Worth 384,568 371,966 358,305 351,056 341,663 326,269 313,796 14.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 11,402 - 10,355 - 16,565 - 9,320 14.42%
Div Payout % 22.18% - 18.66% - 30.53% - 39.54% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 384,568 371,966 358,305 351,056 341,663 326,269 313,796 14.56%
NOSH 103,657 103,611 103,556 103,556 103,534 103,577 103,563 0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.63% 12.36% 11.07% 11.37% 12.29% 12.58% 8.70% -
ROE 13.37% 14.41% 15.49% 15.98% 15.88% 14.73% 7.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 407.96 434.00 485.55 478.61 429.77 368.79 261.66 34.56%
EPS 49.60 51.72 53.60 54.17 52.40 46.40 22.76 68.32%
DPS 11.00 0.00 10.00 0.00 16.00 0.00 9.00 14.35%
NAPS 3.71 3.59 3.46 3.39 3.30 3.15 3.03 14.49%
Adjusted Per Share Value based on latest NOSH - 103,524
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 67.90 72.21 80.74 79.59 71.45 61.34 43.51 34.65%
EPS 8.26 8.60 8.91 9.01 8.71 7.72 3.78 68.63%
DPS 1.83 0.00 1.66 0.00 2.66 0.00 1.50 14.21%
NAPS 0.6175 0.5973 0.5753 0.5637 0.5486 0.5239 0.5039 14.55%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.74 0.78 0.71 0.79 0.82 0.82 0.80 -
P/RPS 0.18 0.18 0.15 0.17 0.19 0.22 0.31 -30.46%
P/EPS 1.49 1.51 1.32 1.46 1.56 1.77 3.51 -43.60%
EY 67.03 66.31 75.49 68.57 63.90 56.59 28.45 77.33%
DY 14.86 0.00 14.08 0.00 19.51 0.00 11.25 20.44%
P/NAPS 0.20 0.22 0.21 0.23 0.25 0.26 0.26 -16.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 23/05/06 23/02/06 24/11/05 25/08/05 26/05/05 24/02/05 -
Price 0.69 0.77 0.70 0.68 0.82 0.82 0.80 -
P/RPS 0.17 0.18 0.14 0.14 0.19 0.22 0.31 -33.07%
P/EPS 1.39 1.49 1.31 1.26 1.56 1.77 3.51 -46.16%
EY 71.88 67.17 76.57 79.67 63.90 56.59 28.45 85.81%
DY 15.94 0.00 14.29 0.00 19.51 0.00 11.25 26.23%
P/NAPS 0.19 0.21 0.20 0.20 0.25 0.26 0.26 -18.91%

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