[PARAMON] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 24.23%
YoY- 56.0%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 491,779 519,743 502,819 467,841 393,432 320,685 270,984 48.94%
PBT 77,508 83,096 79,841 76,626 62,117 49,296 37,956 61.16%
Tax -22,479 -25,629 -24,257 -26,335 -21,605 -17,223 -14,385 34.77%
NP 55,029 57,467 55,584 50,291 40,512 32,073 23,571 76.25%
-
NP to SH 54,084 56,885 55,503 50,164 40,379 32,073 23,571 74.22%
-
Tax Rate 29.00% 30.84% 30.38% 34.37% 34.78% 34.94% 37.90% -
Total Cost 436,750 462,276 447,235 417,550 352,920 288,612 247,413 46.21%
-
Net Worth 384,752 371,966 358,306 350,949 341,784 326,269 313,824 14.59%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 16,059 18,641 18,641 13,982 13,982 9,321 9,321 43.85%
Div Payout % 29.69% 32.77% 33.59% 27.87% 34.63% 29.06% 39.55% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 384,752 371,966 358,306 350,949 341,784 326,269 313,824 14.59%
NOSH 103,706 103,611 103,556 103,524 103,570 103,577 103,572 0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.19% 11.06% 11.05% 10.75% 10.30% 10.00% 8.70% -
ROE 14.06% 15.29% 15.49% 14.29% 11.81% 9.83% 7.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 474.20 501.63 485.55 451.91 379.87 309.61 261.64 48.81%
EPS 52.15 54.90 53.60 48.46 38.99 30.97 22.76 74.06%
DPS 15.50 18.00 18.00 13.50 13.50 9.00 9.00 43.82%
NAPS 3.71 3.59 3.46 3.39 3.30 3.15 3.03 14.49%
Adjusted Per Share Value based on latest NOSH - 103,524
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 78.91 83.40 80.68 75.07 63.13 51.46 43.48 48.94%
EPS 8.68 9.13 8.91 8.05 6.48 5.15 3.78 74.31%
DPS 2.58 2.99 2.99 2.24 2.24 1.50 1.50 43.69%
NAPS 0.6174 0.5969 0.575 0.5631 0.5484 0.5235 0.5036 14.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.74 0.78 0.71 0.79 0.82 0.82 0.80 -
P/RPS 0.16 0.16 0.15 0.17 0.22 0.26 0.31 -35.73%
P/EPS 1.42 1.42 1.32 1.63 2.10 2.65 3.52 -45.49%
EY 70.47 70.39 75.49 61.34 47.54 37.76 28.45 83.37%
DY 20.95 23.08 25.35 17.09 16.46 10.98 11.25 51.53%
P/NAPS 0.20 0.22 0.21 0.23 0.25 0.26 0.26 -16.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 23/05/06 23/02/06 24/11/05 25/08/05 26/05/05 24/02/05 -
Price 0.69 0.77 0.70 0.68 0.82 0.82 0.80 -
P/RPS 0.15 0.15 0.14 0.15 0.22 0.26 0.31 -38.44%
P/EPS 1.32 1.40 1.31 1.40 2.10 2.65 3.52 -48.09%
EY 75.58 71.30 76.57 71.26 47.54 37.76 28.45 92.15%
DY 22.46 23.38 25.71 19.85 16.46 10.98 11.25 58.75%
P/NAPS 0.19 0.21 0.20 0.20 0.25 0.26 0.26 -18.91%

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