[PARAMON] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.76%
YoY- -14.81%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 407,907 397,061 386,150 398,761 364,220 352,751 334,607 14.10%
PBT 71,073 60,383 55,597 59,977 63,848 77,602 73,470 -2.18%
Tax -17,861 -15,733 -15,287 -15,939 -14,711 -18,726 -17,806 0.20%
NP 53,212 44,650 40,310 44,038 49,137 58,876 55,664 -2.95%
-
NP to SH 53,219 44,124 38,963 41,993 46,535 56,221 53,187 0.04%
-
Tax Rate 25.13% 26.06% 27.50% 26.58% 23.04% 24.13% 24.24% -
Total Cost 354,695 352,411 345,840 354,723 315,083 293,875 278,943 17.35%
-
Net Worth 503,532 499,143 491,432 482,135 471,316 471,058 465,144 5.42%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 28,067 28,067 22,645 22,645 19,245 19,245 16,945 39.94%
Div Payout % 52.74% 63.61% 58.12% 53.93% 41.36% 34.23% 31.86% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 503,532 499,143 491,432 482,135 471,316 471,058 465,144 5.42%
NOSH 108,520 108,039 108,007 107,860 107,852 107,793 107,672 0.52%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.05% 11.25% 10.44% 11.04% 13.49% 16.69% 16.64% -
ROE 10.57% 8.84% 7.93% 8.71% 9.87% 11.94% 11.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 375.88 367.51 357.52 369.70 337.70 327.25 310.76 13.50%
EPS 49.04 40.84 36.07 38.93 43.15 52.16 49.40 -0.48%
DPS 26.00 26.00 21.00 21.00 18.00 18.00 15.74 39.69%
NAPS 4.64 4.62 4.55 4.47 4.37 4.37 4.32 4.87%
Adjusted Per Share Value based on latest NOSH - 107,860
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 65.45 63.71 61.96 63.99 58.44 56.60 53.69 14.10%
EPS 8.54 7.08 6.25 6.74 7.47 9.02 8.53 0.07%
DPS 4.50 4.50 3.63 3.63 3.09 3.09 2.72 39.83%
NAPS 0.808 0.8009 0.7886 0.7737 0.7563 0.7559 0.7464 5.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.89 0.78 0.71 0.67 0.80 0.79 0.79 -
P/RPS 0.24 0.21 0.20 0.18 0.24 0.24 0.25 -2.68%
P/EPS 1.81 1.91 1.97 1.72 1.85 1.51 1.60 8.56%
EY 55.10 52.36 50.81 58.11 53.93 66.02 62.53 -8.08%
DY 29.21 33.33 29.58 31.34 22.50 22.78 19.92 29.04%
P/NAPS 0.19 0.17 0.16 0.15 0.18 0.18 0.18 3.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 13/08/09 14/05/09 26/02/09 13/11/08 14/08/08 15/05/08 -
Price 0.95 0.86 0.83 0.68 0.72 0.79 0.86 -
P/RPS 0.25 0.23 0.23 0.18 0.21 0.24 0.28 -7.27%
P/EPS 1.94 2.11 2.30 1.75 1.67 1.51 1.74 7.51%
EY 51.62 47.49 43.46 57.25 59.93 66.02 57.44 -6.86%
DY 27.37 30.23 25.30 30.88 25.00 22.78 18.30 30.75%
P/NAPS 0.20 0.19 0.18 0.15 0.16 0.18 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