[PARAMON] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 10.64%
YoY- 135.47%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 426,638 491,779 519,743 502,819 467,841 393,432 320,685 20.94%
PBT 78,066 77,508 83,096 79,841 76,626 62,117 49,296 35.82%
Tax -16,968 -22,479 -25,629 -24,257 -26,335 -21,605 -17,223 -0.98%
NP 61,098 55,029 57,467 55,584 50,291 40,512 32,073 53.61%
-
NP to SH 59,863 54,084 56,885 55,503 50,164 40,379 32,073 51.53%
-
Tax Rate 21.74% 29.00% 30.84% 30.38% 34.37% 34.78% 34.94% -
Total Cost 365,540 436,750 462,276 447,235 417,550 352,920 288,612 17.04%
-
Net Worth 397,736 384,752 371,966 358,306 350,949 341,784 326,269 14.10%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 16,059 16,059 18,641 18,641 13,982 13,982 9,321 43.66%
Div Payout % 26.83% 29.69% 32.77% 33.59% 27.87% 34.63% 29.06% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 397,736 384,752 371,966 358,306 350,949 341,784 326,269 14.10%
NOSH 103,847 103,706 103,611 103,556 103,524 103,570 103,577 0.17%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.32% 11.19% 11.06% 11.05% 10.75% 10.30% 10.00% -
ROE 15.05% 14.06% 15.29% 15.49% 14.29% 11.81% 9.83% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 410.83 474.20 501.63 485.55 451.91 379.87 309.61 20.73%
EPS 57.64 52.15 54.90 53.60 48.46 38.99 30.97 51.24%
DPS 15.50 15.50 18.00 18.00 13.50 13.50 9.00 43.63%
NAPS 3.83 3.71 3.59 3.46 3.39 3.30 3.15 13.90%
Adjusted Per Share Value based on latest NOSH - 103,556
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 68.46 78.91 83.40 80.68 75.07 63.13 51.46 20.93%
EPS 9.61 8.68 9.13 8.91 8.05 6.48 5.15 51.51%
DPS 2.58 2.58 2.99 2.99 2.24 2.24 1.50 43.50%
NAPS 0.6382 0.6174 0.5969 0.575 0.5631 0.5484 0.5235 14.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.66 0.74 0.78 0.71 0.79 0.82 0.82 -
P/RPS 0.16 0.16 0.16 0.15 0.17 0.22 0.26 -27.62%
P/EPS 1.14 1.42 1.42 1.32 1.63 2.10 2.65 -42.98%
EY 87.34 70.47 70.39 75.49 61.34 47.54 37.76 74.80%
DY 23.48 20.95 23.08 25.35 17.09 16.46 10.98 65.90%
P/NAPS 0.17 0.20 0.22 0.21 0.23 0.25 0.26 -24.64%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 17/08/06 23/05/06 23/02/06 24/11/05 25/08/05 26/05/05 -
Price 0.67 0.69 0.77 0.70 0.68 0.82 0.82 -
P/RPS 0.16 0.15 0.15 0.14 0.15 0.22 0.26 -27.62%
P/EPS 1.16 1.32 1.40 1.31 1.40 2.10 2.65 -42.31%
EY 86.04 75.58 71.30 76.57 71.26 47.54 37.76 73.07%
DY 23.13 22.46 23.38 25.71 19.85 16.46 10.98 64.25%
P/NAPS 0.17 0.19 0.21 0.20 0.20 0.25 0.26 -24.64%

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