[PARAMON] QoQ 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- -11.91%
YoY- 42.96%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 98,288 128,698 102,358 104,516 111,600 105,385 83,408 11.55%
PBT 31,750 36,201 22,109 21,962 21,702 22,920 12,748 83.63%
Tax -10,157 -10,473 -6,423 -7,622 -5,424 -5,007 -3,751 94.15%
NP 21,593 25,728 15,686 14,340 16,278 17,913 8,997 79.16%
-
NP to SH 21,593 25,728 15,686 14,340 16,278 17,913 8,997 79.16%
-
Tax Rate 31.99% 28.93% 29.05% 34.71% 24.99% 21.85% 29.42% -
Total Cost 76,695 102,970 86,672 90,176 95,322 87,472 74,411 2.03%
-
Net Worth 567,194 554,071 544,870 517,591 503,532 499,143 491,432 10.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 17,030 - 16,344 - 14,045 - -
Div Payout % - 66.20% - 113.98% - 78.41% - -
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 567,194 554,071 544,870 517,591 503,532 499,143 491,432 10.02%
NOSH 116,467 113,539 111,883 108,966 108,520 108,039 108,007 5.15%
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 21.97% 19.99% 15.32% 13.72% 14.59% 17.00% 10.79% -
ROE 3.81% 4.64% 2.88% 2.77% 3.23% 3.59% 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 84.39 113.35 91.49 95.92 102.84 97.54 77.22 6.09%
EPS 18.54 22.66 14.02 13.16 15.00 16.58 8.33 70.38%
DPS 0.00 15.00 0.00 15.00 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 15.77 20.65 16.42 16.77 17.91 16.91 13.38 11.56%
EPS 3.46 4.13 2.52 2.30 2.61 2.87 1.44 79.29%
DPS 0.00 2.73 0.00 2.62 0.00 2.25 0.00 -
NAPS 0.9101 0.8891 0.8743 0.8305 0.808 0.8009 0.7886 10.01%
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 1.90 1.10 1.32 1.11 0.87 0.80 0.92 62.10%
P/EPS 8.63 5.52 8.63 8.05 5.93 4.70 8.52 0.85%
EY 11.59 18.13 11.59 12.42 16.85 21.26 11.73 -0.79%
DY 0.00 12.00 0.00 14.15 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 2.18 1.34 1.39 1.16 0.92 0.88 1.07 60.64%
P/EPS 9.92 6.71 9.06 8.43 6.33 5.19 9.96 -0.26%
EY 10.08 14.91 11.04 11.86 15.79 19.28 10.04 0.26%
DY 0.00 9.87 0.00 13.51 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