[PARAMON] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 99.1%
YoY- 40.47%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 102,358 104,516 111,600 105,385 83,408 107,514 100,754 1.05%
PBT 22,109 21,962 21,702 22,920 12,748 13,703 11,012 59.21%
Tax -6,423 -7,622 -5,424 -5,007 -3,751 -3,679 -3,296 56.07%
NP 15,686 14,340 16,278 17,913 8,997 10,024 7,716 60.54%
-
NP to SH 15,686 14,340 16,278 17,913 8,997 10,031 7,183 68.40%
-
Tax Rate 29.05% 34.71% 24.99% 21.85% 29.42% 26.85% 29.93% -
Total Cost 86,672 90,176 95,322 87,472 74,411 97,490 93,038 -4.61%
-
Net Worth 544,870 517,591 503,532 499,143 491,432 482,135 471,316 10.16%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 16,344 - 14,045 - 14,021 - -
Div Payout % - 113.98% - 78.41% - 139.78% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 544,870 517,591 503,532 499,143 491,432 482,135 471,316 10.16%
NOSH 111,883 108,966 108,520 108,039 108,007 107,860 107,852 2.47%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 15.32% 13.72% 14.59% 17.00% 10.79% 9.32% 7.66% -
ROE 2.88% 2.77% 3.23% 3.59% 1.83% 2.08% 1.52% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 91.49 95.92 102.84 97.54 77.22 99.68 93.42 -1.38%
EPS 14.02 13.16 15.00 16.58 8.33 9.30 6.66 64.32%
DPS 0.00 15.00 0.00 13.00 0.00 13.00 0.00 -
NAPS 4.87 4.75 4.64 4.62 4.55 4.47 4.37 7.49%
Adjusted Per Share Value based on latest NOSH - 108,039
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.42 16.77 17.91 16.91 13.38 17.25 16.17 1.02%
EPS 2.52 2.30 2.61 2.87 1.44 1.61 1.15 68.78%
DPS 0.00 2.62 0.00 2.25 0.00 2.25 0.00 -
NAPS 0.8743 0.8305 0.808 0.8009 0.7886 0.7737 0.7563 10.15%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.21 1.06 0.89 0.78 0.71 0.67 0.80 -
P/RPS 1.32 1.11 0.87 0.80 0.92 0.67 0.86 33.09%
P/EPS 8.63 8.05 5.93 4.70 8.52 7.20 12.01 -19.79%
EY 11.59 12.42 16.85 21.26 11.73 13.88 8.33 24.65%
DY 0.00 14.15 0.00 16.67 0.00 19.40 0.00 -
P/NAPS 0.25 0.22 0.19 0.17 0.16 0.15 0.18 24.50%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 16/11/09 13/08/09 14/05/09 26/02/09 13/11/08 -
Price 1.27 1.11 0.95 0.86 0.83 0.68 0.72 -
P/RPS 1.39 1.16 0.92 0.88 1.07 0.68 0.77 48.31%
P/EPS 9.06 8.43 6.33 5.19 9.96 7.31 10.81 -11.11%
EY 11.04 11.86 15.79 19.28 10.04 13.68 9.25 12.52%
DY 0.00 13.51 0.00 15.12 0.00 19.12 0.00 -
P/NAPS 0.26 0.23 0.20 0.19 0.18 0.15 0.16 38.26%

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