[PARAMON] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.69%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 293,710 316,398 367,328 426,638 491,779 519,743 502,819 -30.19%
PBT 71,432 74,535 82,375 78,066 77,508 83,096 79,841 -7.16%
Tax -15,339 -15,997 -18,784 -16,968 -22,479 -25,629 -24,257 -26.38%
NP 56,093 58,538 63,591 61,098 55,029 57,467 55,584 0.61%
-
NP to SH 54,013 56,605 61,867 59,863 54,084 56,885 55,503 -1.80%
-
Tax Rate 21.47% 21.46% 22.80% 21.74% 29.00% 30.84% 30.38% -
Total Cost 237,617 257,860 303,737 365,540 436,750 462,276 447,235 -34.47%
-
Net Worth 428,983 418,222 411,589 397,736 384,752 371,966 358,306 12.78%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,744 16,123 16,123 16,059 16,059 18,641 18,641 -6.92%
Div Payout % 31.00% 28.48% 26.06% 26.83% 29.69% 32.77% 33.59% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 428,983 418,222 411,589 397,736 384,752 371,966 358,306 12.78%
NOSH 105,401 104,294 104,199 103,847 103,706 103,611 103,556 1.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.10% 18.50% 17.31% 14.32% 11.19% 11.06% 11.05% -
ROE 12.59% 13.53% 15.03% 15.05% 14.06% 15.29% 15.49% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 278.66 303.37 352.52 410.83 474.20 501.63 485.55 -31.01%
EPS 51.25 54.27 59.37 57.64 52.15 54.90 53.60 -2.95%
DPS 16.00 15.50 15.50 15.50 15.50 18.00 18.00 -7.57%
NAPS 4.07 4.01 3.95 3.83 3.71 3.59 3.46 11.46%
Adjusted Per Share Value based on latest NOSH - 103,847
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.16 50.80 58.98 68.51 78.97 83.46 80.74 -30.19%
EPS 8.67 9.09 9.93 9.61 8.68 9.13 8.91 -1.80%
DPS 2.69 2.59 2.59 2.58 2.58 2.99 2.99 -6.82%
NAPS 0.6888 0.6716 0.6609 0.6387 0.6178 0.5973 0.5753 12.79%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.90 0.83 0.71 0.66 0.74 0.78 0.71 -
P/RPS 0.32 0.27 0.20 0.16 0.16 0.16 0.15 65.94%
P/EPS 1.76 1.53 1.20 1.14 1.42 1.42 1.32 21.20%
EY 56.94 65.39 83.62 87.34 70.47 70.39 75.49 -17.18%
DY 17.78 18.67 21.83 23.48 20.95 23.08 25.35 -21.11%
P/NAPS 0.22 0.21 0.18 0.17 0.20 0.22 0.21 3.15%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 16/05/07 14/02/07 16/11/06 17/08/06 23/05/06 23/02/06 -
Price 0.81 0.89 0.85 0.67 0.69 0.77 0.70 -
P/RPS 0.29 0.29 0.24 0.16 0.15 0.15 0.14 62.71%
P/EPS 1.58 1.64 1.43 1.16 1.32 1.40 1.31 13.34%
EY 63.27 60.98 69.85 86.04 75.58 71.30 76.57 -11.97%
DY 19.75 17.42 18.24 23.13 22.46 23.38 25.71 -16.16%
P/NAPS 0.20 0.22 0.22 0.17 0.19 0.21 0.20 0.00%

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