[PARAMON] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -50.09%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 473,844 446,368 451,702 415,408 432,251 439,125 462,112 1.68%
PBT 110,350 108,277 116,448 102,920 177,116 120,080 116,620 -3.60%
Tax -38,593 -34,216 -35,138 -28,956 -28,916 -36,070 -33,792 9.23%
NP 71,757 74,061 81,310 73,964 148,200 84,009 82,828 -9.09%
-
NP to SH 71,757 74,061 81,310 73,964 148,200 84,009 82,828 -9.09%
-
Tax Rate 34.97% 31.60% 30.17% 28.13% 16.33% 30.04% 28.98% -
Total Cost 402,087 372,306 370,392 341,444 284,051 355,116 379,284 3.95%
-
Net Worth 672,299 655,469 658,996 653,758 614,530 562,810 557,825 13.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 33,783 22,524 33,794 - 87,623 - 34,292 -0.98%
Div Payout % 47.08% 30.41% 41.56% - 59.12% - 41.40% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 672,299 655,469 658,996 653,758 614,530 562,810 557,825 13.21%
NOSH 337,838 337,871 337,946 120,619 116,830 115,566 114,308 105.54%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 15.14% 16.59% 18.00% 17.81% 34.29% 19.13% 17.92% -
ROE 10.67% 11.30% 12.34% 11.31% 24.12% 14.93% 14.85% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 140.26 132.11 133.66 344.39 369.98 379.98 404.27 -50.52%
EPS 21.24 21.92 24.06 61.32 126.85 72.69 72.46 -55.77%
DPS 10.00 6.67 10.00 0.00 75.00 0.00 30.00 -51.82%
NAPS 1.99 1.94 1.95 5.42 5.26 4.87 4.88 -44.91%
Adjusted Per Share Value based on latest NOSH - 120,619
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 76.03 71.63 72.48 66.66 69.36 70.46 74.15 1.67%
EPS 11.51 11.88 13.05 11.87 23.78 13.48 13.29 -9.11%
DPS 5.42 3.61 5.42 0.00 14.06 0.00 5.50 -0.96%
NAPS 1.0788 1.0518 1.0574 1.049 0.9861 0.9031 0.8951 13.21%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.54 1.61 2.01 1.94 1.61 1.60 1.25 -
P/RPS 1.10 1.22 1.50 0.56 0.44 0.42 0.31 132.10%
P/EPS 7.25 7.34 8.35 3.16 1.27 2.20 1.73 159.25%
EY 13.79 13.61 11.97 31.61 78.79 45.43 57.97 -61.50%
DY 6.49 4.14 4.98 0.00 46.58 0.00 24.00 -58.08%
P/NAPS 0.77 0.83 1.03 0.36 0.31 0.33 0.26 105.81%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 17/11/11 16/08/11 19/05/11 24/02/11 16/11/10 19/08/10 -
Price 1.65 1.62 1.77 2.04 1.61 1.84 1.52 -
P/RPS 1.18 1.23 1.32 0.59 0.44 0.48 0.38 112.40%
P/EPS 7.77 7.39 7.36 3.33 1.27 2.53 2.10 138.65%
EY 12.87 13.53 13.59 30.06 78.79 39.51 47.67 -58.12%
DY 6.06 4.12 5.65 0.00 46.58 0.00 19.74 -54.39%
P/NAPS 0.83 0.84 0.91 0.38 0.31 0.38 0.31 92.47%

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