[PARAMON] QoQ Cumulative 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- -87.52%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 473,844 334,776 225,851 103,852 432,251 329,344 231,056 61.20%
PBT 110,350 81,208 58,224 25,730 177,116 90,060 58,310 52.82%
Tax -38,593 -25,662 -17,569 -7,239 -28,916 -27,053 -16,896 73.17%
NP 71,757 55,546 40,655 18,491 148,200 63,007 41,414 44.11%
-
NP to SH 71,757 55,546 40,655 18,491 148,200 63,007 41,414 44.11%
-
Tax Rate 34.97% 31.60% 30.17% 28.13% 16.33% 30.04% 28.98% -
Total Cost 402,087 279,230 185,196 85,361 284,051 266,337 189,642 64.81%
-
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 16,893 16,897 - 87,623 - 17,146 56.97%
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% 8.47% 6.17% 2.83% 24.12% 11.20% 7.42% -
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 99.08 66.83 86.10 369.98 284.98 202.13 -21.56%
EPS 21.24 16.44 12.03 15.33 126.85 54.52 36.23 -29.88%
DPS 10.00 5.00 5.00 0.00 75.00 0.00 15.00 -23.62%
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 76.09 53.76 36.27 16.68 69.41 52.88 37.10 61.21%
EPS 11.52 8.92 6.53 2.97 23.80 10.12 6.65 44.09%
DPS 5.42 2.71 2.71 0.00 14.07 0.00 2.75 57.00%
NAPS 1.0795 1.0525 1.0582 1.0498 0.9868 0.9037 0.8957 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 1.62 3.01 2.25 0.44 0.56 0.62 46.40%
P/EPS 7.25 9.79 16.71 12.65 1.27 2.93 3.45 63.84%
EY 13.79 10.21 5.99 7.90 78.79 34.08 28.98 -38.96%
DY 6.49 3.11 2.49 0.00 46.58 0.00 12.00 -33.54%
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 1.63 2.65 2.37 0.44 0.65 0.75 35.16%
P/EPS 7.77 9.85 14.71 13.31 1.27 3.37 4.20 50.53%
EY 12.87 10.15 6.80 7.51 78.79 29.63 23.84 -33.62%
DY 6.06 3.09 2.82 0.00 46.58 0.00 9.87 -27.69%
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