[PARAMON] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

24-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 91.6%

YoY- 157.61%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	437,683	427,046	433,745	432,251	433,860	447,172	423,859	2.16%
YoY %	2.49%	-1.54%	0.35%	-0.37%	-2.98%	5.50%	-	-
Horiz. %	103.26%	100.75%	102.33%	101.98%	102.36%	105.50%	100.00%	-
PBT	168,264	177,030	180,737	177,116	112,022	101,974	88,693	53.19%
YoY %	-4.95%	-2.05%	2.04%	58.11%	9.85%	14.97%	-	-
Horiz. %	189.72%	199.60%	203.78%	199.70%	126.30%	114.97%	100.00%	-
Tax	-27,525	-29,589	-29,732	-28,916	-34,675	-29,942	-24,476	8.13%
YoY %	6.98%	0.48%	-2.82%	16.61%	-15.81%	-22.33%	-	-
Horiz. %	112.46%	120.89%	121.47%	118.14%	141.67%	122.33%	100.00%	-
NP	140,739	147,441	151,005	148,200	77,347	72,032	64,217	68.64%
YoY %	-4.55%	-2.36%	1.89%	91.60%	7.38%	12.17%	-	-
Horiz. %	219.16%	229.60%	235.15%	230.78%	120.45%	112.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,739	147,441	151,005	148,200	77,347	72,032	64,217	68.64%
YoY %	-4.55%	-2.36%	1.89%	91.60%	7.38%	12.17%	-	-
Horiz. %	219.16%	229.60%	235.15%	230.78%	120.45%	112.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.36%	16.71%	16.45%	16.33%	30.95%	29.36%	27.60%	-
YoY %	-2.09%	1.58%	0.73%	-47.24%	5.42%	6.38%	-	-
Horiz. %	59.28%	60.54%	59.60%	59.17%	112.14%	106.38%	100.00%	-
Total Cost	296,944	279,605	282,740	284,051	356,513	375,140	359,642	-11.97%
YoY %	6.20%	-1.11%	-0.46%	-20.33%	-4.97%	4.31%	-	-
Horiz. %	82.57%	77.75%	78.62%	78.98%	99.13%	104.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	655,068	658,838	653,758	612,765	567,194	554,071	544,870	13.05%
YoY %	-0.57%	0.78%	6.69%	8.03%	2.37%	1.69%	-	-
Horiz. %	120.22%	120.92%	119.98%	112.46%	104.10%	101.69%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	40,192	40,192	40,329	40,329	33,375	33,375	30,390	20.46%
YoY %	0.00%	-0.34%	0.00%	20.84%	0.00%	9.82%	-	-
Horiz. %	132.25%	132.25%	132.70%	132.70%	109.82%	109.82%	100.00%	-
Div Payout %	28.56%	27.26%	26.71%	27.21%	43.15%	46.33%	47.32%	-
YoY %	4.77%	2.06%	-1.84%	-36.94%	-6.86%	-2.09%	-	-
Horiz. %	60.36%	57.61%	56.45%	57.50%	91.19%	97.91%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	655,068	658,838	653,758	612,765	567,194	554,071	544,870	13.05%
YoY %	-0.57%	0.78%	6.69%	8.03%	2.37%	1.69%	-	-
Horiz. %	120.22%	120.92%	119.98%	112.46%	104.10%	101.69%	100.00%	-
NOSH	337,664	337,865	120,619	116,495	116,467	113,539	111,883	108.69%
YoY %	-0.06%	180.11%	3.54%	0.02%	2.58%	1.48%	-	-
Horiz. %	301.80%	301.98%	107.81%	104.12%	104.10%	101.48%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	32.16%	34.53%	34.81%	34.29%	17.83%	16.11%	15.15%	-
YoY %	-6.86%	-0.80%	1.52%	92.32%	10.68%	6.34%	-	-
Horiz. %	212.28%	227.92%	229.77%	226.34%	117.69%	106.34%	100.00%	-
ROE	21.48%	22.38%	23.10%	24.19%	13.64%	13.00%	11.79%	-
YoY %	-4.02%	-3.12%	-4.51%	77.35%	4.92%	10.26%	-	-
Horiz. %	182.19%	189.82%	195.93%	205.17%	115.69%	110.26%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	129.62	126.40	359.60	371.05	372.52	393.85	378.84	-51.04%
YoY %	2.55%	-64.85%	-3.09%	-0.39%	-5.42%	3.96%	-	-
Horiz. %	34.21%	33.37%	94.92%	97.94%	98.33%	103.96%	100.00%	-
EPS	41.68	43.64	125.19	127.22	66.41	63.44	57.40	-19.19%
YoY %	-4.49%	-65.14%	-1.60%	91.57%	4.68%	10.52%	-	-
Horiz. %	72.61%	76.03%	218.10%	221.64%	115.70%	110.52%	100.00%	-
DPS	11.90	11.90	33.44	34.62	28.66	29.40	27.16	-42.28%
YoY %	0.00%	-64.41%	-3.41%	20.80%	-2.52%	8.25%	-	-
Horiz. %	43.81%	43.81%	123.12%	127.47%	105.52%	108.25%	100.00%	-
NAPS	1.94	1.95	5.42	5.26	4.87	4.88	4.87	-45.83%
YoY %	-0.51%	-64.02%	3.04%	8.01%	-0.20%	0.21%	-	-
Horiz. %	39.84%	40.04%	111.29%	108.01%	100.00%	100.21%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 116,495
RPS	70.28	68.57	69.65	69.41	69.67	71.80	68.06	2.16%
YoY %	2.49%	-1.55%	0.35%	-0.37%	-2.97%	5.50%	-	-
Horiz. %	103.26%	100.75%	102.34%	101.98%	102.37%	105.50%	100.00%	-
EPS	22.60	23.67	24.25	23.80	12.42	11.57	10.31	68.66%
YoY %	-4.52%	-2.39%	1.89%	91.63%	7.35%	12.22%	-	-
Horiz. %	219.20%	229.58%	235.21%	230.84%	120.47%	112.22%	100.00%	-
DPS	6.45	6.45	6.48	6.48	5.36	5.36	4.88	20.41%
YoY %	0.00%	-0.46%	0.00%	20.90%	0.00%	9.84%	-	-
Horiz. %	132.17%	132.17%	132.79%	132.79%	109.84%	109.84%	100.00%	-
NAPS	1.0519	1.0579	1.0498	0.9839	0.9108	0.8897	0.8749	13.05%
YoY %	-0.57%	0.77%	6.70%	8.03%	2.37%	1.69%	-	-
Horiz. %	120.23%	120.92%	119.99%	112.46%	104.10%	101.69%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.61	2.01	1.94	1.61	1.60	1.25	1.21	-
P/RPS	1.24	1.59	0.54	0.43	0.43	0.32	0.32	146.50%
YoY %	-22.01%	194.44%	25.58%	0.00%	34.38%	0.00%	-	-
Horiz. %	387.50%	496.88%	168.75%	134.38%	134.38%	100.00%	100.00%	-
P/EPS	3.86	4.61	1.55	1.27	2.41	1.97	2.11	49.52%
YoY %	-16.27%	197.42%	22.05%	-47.30%	22.34%	-6.64%	-	-
Horiz. %	182.94%	218.48%	73.46%	60.19%	114.22%	93.36%	100.00%	-
EY	25.89	21.71	64.53	79.02	41.51	50.75	47.44	-33.19%
YoY %	19.25%	-66.36%	-18.34%	90.36%	-18.21%	6.98%	-	-
Horiz. %	54.57%	45.76%	136.02%	166.57%	87.50%	106.98%	100.00%	-
DY	7.39	5.92	17.23	21.50	17.91	23.52	22.45	-52.29%
YoY %	24.83%	-65.64%	-19.86%	20.04%	-23.85%	4.77%	-	-
Horiz. %	32.92%	26.37%	76.75%	95.77%	79.78%	104.77%	100.00%	-
P/NAPS	0.83	1.03	0.36	0.31	0.33	0.26	0.25	122.38%
YoY %	-19.42%	186.11%	16.13%	-6.06%	26.92%	4.00%	-	-
Horiz. %	332.00%	412.00%	144.00%	124.00%	132.00%	104.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	17/11/11	16/08/11	19/05/11	24/02/11	16/11/10	19/08/10	20/05/10	-
Price	1.62	1.77	2.04	1.61	1.84	1.52	1.27	-
P/RPS	1.25	1.40	0.57	0.43	0.49	0.39	0.34	138.01%
YoY %	-10.71%	145.61%	32.56%	-12.24%	25.64%	14.71%	-	-
Horiz. %	367.65%	411.76%	167.65%	126.47%	144.12%	114.71%	100.00%	-
P/EPS	3.89	4.06	1.63	1.27	2.77	2.40	2.21	45.73%
YoY %	-4.19%	149.08%	28.35%	-54.15%	15.42%	8.60%	-	-
Horiz. %	176.02%	183.71%	73.76%	57.47%	125.34%	108.60%	100.00%	-
EY	25.73	24.65	61.37	79.02	36.09	41.74	45.19	-31.28%
YoY %	4.38%	-59.83%	-22.34%	118.95%	-13.54%	-7.63%	-	-
Horiz. %	56.94%	54.55%	135.80%	174.86%	79.86%	92.37%	100.00%	-
DY	7.35	6.72	16.39	21.50	15.57	19.34	21.39	-50.90%
YoY %	9.38%	-59.00%	-23.77%	38.09%	-19.49%	-9.58%	-	-
Horiz. %	34.36%	31.42%	76.62%	100.51%	72.79%	90.42%	100.00%	-
P/NAPS	0.84	0.91	0.38	0.31	0.38	0.31	0.26	118.38%
YoY %	-7.69%	139.47%	22.58%	-18.42%	22.58%	19.23%	-	-
Horiz. %	323.08%	350.00%	146.15%	119.23%	146.15%	119.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos