[PARAMON] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.2%
YoY- 36.99%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 329,344 231,056 102,358 404,909 300,393 188,793 83,408 149.61%
PBT 90,060 58,310 22,109 79,332 57,370 35,668 12,748 267.74%
Tax -27,053 -16,896 -6,423 -21,804 -14,182 -8,758 -3,751 272.84%
NP 63,007 41,414 15,686 57,528 43,188 26,910 8,997 265.60%
-
NP to SH 63,007 41,414 15,686 57,528 43,188 26,910 8,997 265.60%
-
Tax Rate 30.04% 28.98% 29.05% 27.48% 24.72% 24.55% 29.42% -
Total Cost 266,337 189,642 86,672 347,381 257,205 161,883 74,411 133.80%
-
Net Worth 562,810 557,825 544,870 515,970 502,110 499,293 491,432 9.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 17,146 - 30,415 - 14,049 - -
Div Payout % - 41.40% - 52.87% - 52.21% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 562,810 557,825 544,870 515,970 502,110 499,293 491,432 9.45%
NOSH 115,566 114,308 111,883 108,625 108,213 108,072 108,007 4.60%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.13% 17.92% 15.32% 14.21% 14.38% 14.25% 10.79% -
ROE 11.20% 7.42% 2.88% 11.15% 8.60% 5.39% 1.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 284.98 202.13 91.49 372.76 277.59 174.69 77.22 138.62%
EPS 54.52 36.23 14.02 52.96 39.91 24.90 8.33 249.49%
DPS 0.00 15.00 0.00 28.00 0.00 13.00 0.00 -
NAPS 4.87 4.88 4.87 4.75 4.64 4.62 4.55 4.63%
Adjusted Per Share Value based on latest NOSH - 108,966
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.88 37.10 16.44 65.02 48.23 30.31 13.39 149.63%
EPS 10.12 6.65 2.52 9.24 6.93 4.32 1.44 266.46%
DPS 0.00 2.75 0.00 4.88 0.00 2.26 0.00 -
NAPS 0.9037 0.8957 0.8749 0.8285 0.8063 0.8017 0.7891 9.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.60 1.25 1.21 1.06 0.89 0.78 0.71 -
P/RPS 0.56 0.62 1.32 0.28 0.32 0.45 0.92 -28.15%
P/EPS 2.93 3.45 8.63 2.00 2.23 3.13 8.52 -50.88%
EY 34.08 28.98 11.59 49.96 44.84 31.92 11.73 103.47%
DY 0.00 12.00 0.00 26.42 0.00 16.67 0.00 -
P/NAPS 0.33 0.26 0.25 0.22 0.19 0.17 0.16 61.95%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 19/08/10 20/05/10 24/02/10 16/11/09 13/08/09 14/05/09 -
Price 1.84 1.52 1.27 1.11 0.95 0.86 0.83 -
P/RPS 0.65 0.75 1.39 0.30 0.34 0.49 1.07 -28.25%
P/EPS 3.37 4.20 9.06 2.10 2.38 3.45 9.96 -51.41%
EY 29.63 23.84 11.04 47.71 42.01 28.95 10.04 105.61%
DY 0.00 9.87 0.00 25.23 0.00 15.12 0.00 -
P/NAPS 0.38 0.31 0.26 0.23 0.20 0.19 0.18 64.49%

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