[PARAMON] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.07%
YoY- 74.35%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 432,251 439,125 462,112 409,432 404,909 400,524 377,586 9.40%
PBT 177,116 120,080 116,620 88,436 79,332 76,493 71,336 83.05%
Tax -28,916 -36,070 -33,792 -25,692 -21,804 -18,909 -17,516 39.55%
NP 148,200 84,009 82,828 62,744 57,528 57,584 53,820 96.09%
-
NP to SH 148,200 84,009 82,828 62,744 57,528 57,584 53,820 96.09%
-
Tax Rate 16.33% 30.04% 28.98% 29.05% 27.48% 24.72% 24.55% -
Total Cost 284,051 355,116 379,284 346,688 347,381 342,940 323,766 -8.33%
-
Net Worth 614,530 562,810 557,825 544,870 515,970 502,110 499,293 14.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 87,623 - 34,292 - 30,415 - 28,098 113.00%
Div Payout % 59.12% - 41.40% - 52.87% - 52.21% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 614,530 562,810 557,825 544,870 515,970 502,110 499,293 14.80%
NOSH 116,830 115,566 114,308 111,883 108,625 108,213 108,072 5.31%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 34.29% 19.13% 17.92% 15.32% 14.21% 14.38% 14.25% -
ROE 24.12% 14.93% 14.85% 11.52% 11.15% 11.47% 10.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 369.98 379.98 404.27 365.95 372.76 370.12 349.38 3.88%
EPS 126.85 72.69 72.46 56.08 52.96 53.21 49.80 86.19%
DPS 75.00 0.00 30.00 0.00 28.00 0.00 26.00 102.24%
NAPS 5.26 4.87 4.88 4.87 4.75 4.64 4.62 9.00%
Adjusted Per Share Value based on latest NOSH - 111,883
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.36 70.46 74.15 65.70 64.97 64.27 60.59 9.40%
EPS 23.78 13.48 13.29 10.07 9.23 9.24 8.64 96.03%
DPS 14.06 0.00 5.50 0.00 4.88 0.00 4.51 112.96%
NAPS 0.9861 0.9031 0.8951 0.8743 0.8279 0.8057 0.8012 14.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.61 1.60 1.25 1.21 1.06 0.89 0.78 -
P/RPS 0.44 0.42 0.31 0.33 0.28 0.24 0.22 58.53%
P/EPS 1.27 2.20 1.73 2.16 2.00 1.67 1.57 -13.14%
EY 78.79 45.43 57.97 46.35 49.96 59.79 63.85 15.00%
DY 46.58 0.00 24.00 0.00 26.42 0.00 33.33 24.92%
P/NAPS 0.31 0.33 0.26 0.25 0.22 0.19 0.17 49.09%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 16/11/10 19/08/10 20/05/10 24/02/10 16/11/09 13/08/09 -
Price 1.61 1.84 1.52 1.27 1.11 0.95 0.86 -
P/RPS 0.44 0.48 0.38 0.35 0.30 0.26 0.25 45.62%
P/EPS 1.27 2.53 2.10 2.26 2.10 1.79 1.73 -18.57%
EY 78.79 39.51 47.67 44.16 47.71 56.01 57.91 22.71%
DY 46.58 0.00 19.74 0.00 25.23 0.00 30.23 33.30%
P/NAPS 0.31 0.38 0.31 0.26 0.23 0.20 0.19 38.46%

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