[PARAMON] QoQ 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- -78.3%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 139,068 108,925 121,999 103,852 102,907 98,288 128,698 5.28%
PBT 29,142 22,984 32,494 25,730 87,056 31,750 36,201 -13.42%
Tax -12,931 -8,093 -10,330 -7,239 -1,863 -10,157 -10,473 15.04%
NP 16,211 14,891 22,164 18,491 85,193 21,593 25,728 -26.44%
-
NP to SH 16,211 14,891 22,164 18,491 85,193 21,593 25,728 -26.44%
-
Tax Rate 44.37% 35.21% 31.79% 28.13% 2.14% 31.99% 28.93% -
Total Cost 122,857 94,034 99,835 85,361 17,714 76,695 102,970 12.45%
-
Net Worth 672,081 655,068 658,838 653,758 612,765 567,194 554,071 13.69%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 16,886 - 16,893 - 23,299 - 17,030 -0.56%
Div Payout % 104.17% - 76.22% - 27.35% - 66.20% -
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 672,081 655,068 658,838 653,758 612,765 567,194 554,071 13.69%
NOSH 337,729 337,664 337,865 120,619 116,495 116,467 113,539 106.42%
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 11.66% 13.67% 18.17% 17.81% 82.79% 21.97% 19.99% -
ROE 2.41% 2.27% 3.36% 2.83% 13.90% 3.81% 4.64% -
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 41.18 32.26 36.11 86.10 88.34 84.39 113.35 -48.99%
EPS 4.80 4.41 6.56 15.33 73.13 18.54 22.66 -64.36%
DPS 5.00 0.00 5.00 0.00 20.00 0.00 15.00 -51.82%
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 22.33 17.49 19.59 16.68 16.52 15.78 20.67 5.26%
EPS 2.60 2.39 3.56 2.97 13.68 3.47 4.13 -26.48%
DPS 2.71 0.00 2.71 0.00 3.74 0.00 2.73 -0.48%
NAPS 1.0792 1.0519 1.0579 1.0498 0.9839 0.9108 0.8897 13.69%
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 3.74 4.99 5.57 2.25 1.82 1.90 1.10 125.60%
P/EPS 32.08 36.51 30.64 12.65 2.20 8.63 5.52 222.20%
EY 3.12 2.74 3.26 7.90 45.42 11.59 18.13 -68.96%
DY 3.25 0.00 2.49 0.00 12.42 0.00 12.00 -58.04%
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 4.01 5.02 4.90 2.37 1.82 2.18 1.34 107.24%
P/EPS 34.38 36.73 26.98 13.31 2.20 9.92 6.71 196.32%
EY 2.91 2.72 3.71 7.51 45.42 10.08 14.91 -66.25%
DY 3.03 0.00 2.82 0.00 12.42 0.00 9.87 -54.39%
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