[PARAMON] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.13%
YoY- 126.62%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 128,698 102,358 104,516 111,600 105,385 83,408 107,514 12.77%
PBT 36,201 22,109 21,962 21,702 22,920 12,748 13,703 91.44%
Tax -10,473 -6,423 -7,622 -5,424 -5,007 -3,751 -3,679 101.24%
NP 25,728 15,686 14,340 16,278 17,913 8,997 10,024 87.78%
-
NP to SH 25,728 15,686 14,340 16,278 17,913 8,997 10,031 87.69%
-
Tax Rate 28.93% 29.05% 34.71% 24.99% 21.85% 29.42% 26.85% -
Total Cost 102,970 86,672 90,176 95,322 87,472 74,411 97,490 3.72%
-
Net Worth 554,071 544,870 517,591 503,532 499,143 491,432 482,135 9.74%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 17,030 - 16,344 - 14,045 - 14,021 13.87%
Div Payout % 66.20% - 113.98% - 78.41% - 139.78% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 554,071 544,870 517,591 503,532 499,143 491,432 482,135 9.74%
NOSH 113,539 111,883 108,966 108,520 108,039 108,007 107,860 3.48%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.99% 15.32% 13.72% 14.59% 17.00% 10.79% 9.32% -
ROE 4.64% 2.88% 2.77% 3.23% 3.59% 1.83% 2.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 113.35 91.49 95.92 102.84 97.54 77.22 99.68 8.97%
EPS 22.66 14.02 13.16 15.00 16.58 8.33 9.30 81.36%
DPS 15.00 0.00 15.00 0.00 13.00 0.00 13.00 10.03%
NAPS 4.88 4.87 4.75 4.64 4.62 4.55 4.47 6.04%
Adjusted Per Share Value based on latest NOSH - 108,520
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.65 16.42 16.77 17.91 16.91 13.38 17.25 12.77%
EPS 4.13 2.52 2.30 2.61 2.87 1.44 1.61 87.71%
DPS 2.73 0.00 2.62 0.00 2.25 0.00 2.25 13.79%
NAPS 0.8891 0.8743 0.8305 0.808 0.8009 0.7886 0.7737 9.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.25 1.21 1.06 0.89 0.78 0.71 0.67 -
P/RPS 1.10 1.32 1.11 0.87 0.80 0.92 0.67 39.29%
P/EPS 5.52 8.63 8.05 5.93 4.70 8.52 7.20 -16.27%
EY 18.13 11.59 12.42 16.85 21.26 11.73 13.88 19.55%
DY 12.00 0.00 14.15 0.00 16.67 0.00 19.40 -27.46%
P/NAPS 0.26 0.25 0.22 0.19 0.17 0.16 0.15 44.44%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 20/05/10 24/02/10 16/11/09 13/08/09 14/05/09 26/02/09 -
Price 1.52 1.27 1.11 0.95 0.86 0.83 0.68 -
P/RPS 1.34 1.39 1.16 0.92 0.88 1.07 0.68 57.37%
P/EPS 6.71 9.06 8.43 6.33 5.19 9.96 7.31 -5.56%
EY 14.91 11.04 11.86 15.79 19.28 10.04 13.68 5.92%
DY 9.87 0.00 13.51 0.00 15.12 0.00 19.12 -35.72%
P/NAPS 0.31 0.26 0.23 0.20 0.19 0.18 0.15 62.46%

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