[PARAMON] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 177.17%
YoY- 39.04%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 211,875 173,087 166,805 167,905 173,506 184,680 204,741 2.30%
PBT 41,918 35,552 33,652 31,431 17,590 19,093 22,289 52.18%
Tax -9,761 -8,326 -9,112 -9,177 -9,561 -10,700 -10,566 -5.13%
NP 32,157 27,226 24,540 22,254 8,029 8,393 11,723 95.59%
-
NP to SH 32,157 27,226 24,540 22,254 8,029 8,393 11,723 95.59%
-
Tax Rate 23.29% 23.42% 27.08% 29.20% 54.35% 56.04% 47.40% -
Total Cost 179,718 145,861 142,265 145,651 165,477 176,287 193,018 -4.63%
-
Net Worth 309,426 308,659 301,558 294,987 277,573 285,787 280,891 6.64%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 8,746 8,746 8,172 8,172 7,588 7,588 7,552 10.25%
Div Payout % 27.20% 32.13% 33.30% 36.72% 94.51% 90.41% 64.43% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 309,426 308,659 301,558 294,987 277,573 285,787 280,891 6.64%
NOSH 103,486 103,576 103,628 102,426 101,304 101,703 101,404 1.36%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 15.18% 15.73% 14.71% 13.25% 4.63% 4.54% 5.73% -
ROE 10.39% 8.82% 8.14% 7.54% 2.89% 2.94% 4.17% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 204.74 167.11 160.96 163.93 171.27 181.59 201.90 0.93%
EPS 31.07 26.29 23.68 21.73 7.93 8.25 11.56 92.96%
DPS 8.50 8.44 7.89 8.00 7.50 7.50 7.50 8.67%
NAPS 2.99 2.98 2.91 2.88 2.74 2.81 2.77 5.21%
Adjusted Per Share Value based on latest NOSH - 102,426
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 34.02 27.79 26.78 26.96 27.86 29.65 32.88 2.29%
EPS 5.16 4.37 3.94 3.57 1.29 1.35 1.88 95.67%
DPS 1.40 1.40 1.31 1.31 1.22 1.22 1.21 10.18%
NAPS 0.4969 0.4956 0.4842 0.4737 0.4457 0.4589 0.451 6.65%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.84 0.87 1.07 0.47 0.48 0.46 0.46 -
P/RPS 0.41 0.52 0.66 0.29 0.28 0.25 0.23 46.86%
P/EPS 2.70 3.31 4.52 2.16 6.06 5.57 3.98 -22.73%
EY 36.99 30.21 22.13 46.23 16.51 17.94 25.13 29.30%
DY 10.12 9.71 7.37 17.02 15.63 16.30 16.30 -27.15%
P/NAPS 0.28 0.29 0.37 0.16 0.18 0.16 0.17 39.34%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 05/05/04 26/02/04 20/11/03 21/08/03 27/05/03 -
Price 0.82 0.83 1.01 0.57 0.49 0.50 0.50 -
P/RPS 0.40 0.50 0.63 0.35 0.29 0.28 0.25 36.68%
P/EPS 2.64 3.16 4.27 2.62 6.18 6.06 4.33 -28.03%
EY 37.89 31.67 23.45 38.12 16.17 16.50 23.12 38.87%
DY 10.37 10.17 7.81 14.04 15.31 15.00 15.00 -21.76%
P/NAPS 0.27 0.28 0.35 0.20 0.18 0.18 0.18 30.94%

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