[PARAMON] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.39%
YoY- 74.35%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 102,907 98,288 128,698 102,358 104,516 111,600 105,385 -1.56%
PBT 87,056 31,750 36,201 22,109 21,962 21,702 22,920 142.84%
Tax -1,863 -10,157 -10,473 -6,423 -7,622 -5,424 -5,007 -48.17%
NP 85,193 21,593 25,728 15,686 14,340 16,278 17,913 182.00%
-
NP to SH 85,193 21,593 25,728 15,686 14,340 16,278 17,913 182.00%
-
Tax Rate 2.14% 31.99% 28.93% 29.05% 34.71% 24.99% 21.85% -
Total Cost 17,714 76,695 102,970 86,672 90,176 95,322 87,472 -65.41%
-
Net Worth 612,765 567,194 554,071 544,870 517,591 503,532 499,143 14.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 23,299 - 17,030 - 16,344 - 14,045 40.00%
Div Payout % 27.35% - 66.20% - 113.98% - 78.41% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 612,765 567,194 554,071 544,870 517,591 503,532 499,143 14.60%
NOSH 116,495 116,467 113,539 111,883 108,966 108,520 108,039 5.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 82.79% 21.97% 19.99% 15.32% 13.72% 14.59% 17.00% -
ROE 13.90% 3.81% 4.64% 2.88% 2.77% 3.23% 3.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 88.34 84.39 113.35 91.49 95.92 102.84 97.54 -6.37%
EPS 73.13 18.54 22.66 14.02 13.16 15.00 16.58 168.22%
DPS 20.00 0.00 15.00 0.00 15.00 0.00 13.00 33.16%
NAPS 5.26 4.87 4.88 4.87 4.75 4.64 4.62 9.00%
Adjusted Per Share Value based on latest NOSH - 111,883
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.51 15.77 20.65 16.42 16.77 17.91 16.91 -1.57%
EPS 13.67 3.46 4.13 2.52 2.30 2.61 2.87 182.28%
DPS 3.74 0.00 2.73 0.00 2.62 0.00 2.25 40.19%
NAPS 0.9833 0.9101 0.8891 0.8743 0.8305 0.808 0.8009 14.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.61 1.60 1.25 1.21 1.06 0.89 0.78 -
P/RPS 1.82 1.90 1.10 1.32 1.11 0.87 0.80 72.71%
P/EPS 2.20 8.63 5.52 8.63 8.05 5.93 4.70 -39.63%
EY 45.42 11.59 18.13 11.59 12.42 16.85 21.26 65.64%
DY 12.42 0.00 12.00 0.00 14.15 0.00 16.67 -17.77%
P/NAPS 0.31 0.33 0.26 0.25 0.22 0.19 0.17 49.09%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 16/11/10 19/08/10 20/05/10 24/02/10 16/11/09 13/08/09 -
Price 1.61 1.84 1.52 1.27 1.11 0.95 0.86 -
P/RPS 1.82 2.18 1.34 1.39 1.16 0.92 0.88 62.11%
P/EPS 2.20 9.92 6.71 9.06 8.43 6.33 5.19 -43.48%
EY 45.42 10.08 14.91 11.04 11.86 15.79 19.28 76.77%
DY 12.42 0.00 9.87 0.00 13.51 0.00 15.12 -12.25%
P/NAPS 0.31 0.38 0.31 0.26 0.23 0.20 0.19 38.46%

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