[PARAMON] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.49%
YoY- 77.36%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 367,328 426,638 491,779 519,743 502,819 467,841 393,432 -4.46%
PBT 82,375 78,066 77,508 83,096 79,841 76,626 62,117 20.64%
Tax -18,784 -16,968 -22,479 -25,629 -24,257 -26,335 -21,605 -8.88%
NP 63,591 61,098 55,029 57,467 55,584 50,291 40,512 34.95%
-
NP to SH 61,867 59,863 54,084 56,885 55,503 50,164 40,379 32.80%
-
Tax Rate 22.80% 21.74% 29.00% 30.84% 30.38% 34.37% 34.78% -
Total Cost 303,737 365,540 436,750 462,276 447,235 417,550 352,920 -9.49%
-
Net Worth 411,589 397,736 384,752 371,966 358,306 350,949 341,784 13.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 16,123 16,059 16,059 18,641 18,641 13,982 13,982 9.93%
Div Payout % 26.06% 26.83% 29.69% 32.77% 33.59% 27.87% 34.63% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 411,589 397,736 384,752 371,966 358,306 350,949 341,784 13.15%
NOSH 104,199 103,847 103,706 103,611 103,556 103,524 103,570 0.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.31% 14.32% 11.19% 11.06% 11.05% 10.75% 10.30% -
ROE 15.03% 15.05% 14.06% 15.29% 15.49% 14.29% 11.81% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 352.52 410.83 474.20 501.63 485.55 451.91 379.87 -4.84%
EPS 59.37 57.64 52.15 54.90 53.60 48.46 38.99 32.25%
DPS 15.50 15.50 15.50 18.00 18.00 13.50 13.50 9.61%
NAPS 3.95 3.83 3.71 3.59 3.46 3.39 3.30 12.69%
Adjusted Per Share Value based on latest NOSH - 103,611
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 58.94 68.46 78.91 83.40 80.68 75.07 63.13 -4.46%
EPS 9.93 9.61 8.68 9.13 8.91 8.05 6.48 32.81%
DPS 2.59 2.58 2.58 2.99 2.99 2.24 2.24 10.13%
NAPS 0.6605 0.6382 0.6174 0.5969 0.575 0.5631 0.5484 13.16%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.71 0.66 0.74 0.78 0.71 0.79 0.82 -
P/RPS 0.20 0.16 0.16 0.16 0.15 0.17 0.22 -6.14%
P/EPS 1.20 1.14 1.42 1.42 1.32 1.63 2.10 -31.06%
EY 83.62 87.34 70.47 70.39 75.49 61.34 47.54 45.56%
DY 21.83 23.48 20.95 23.08 25.35 17.09 16.46 20.64%
P/NAPS 0.18 0.17 0.20 0.22 0.21 0.23 0.25 -19.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 16/11/06 17/08/06 23/05/06 23/02/06 24/11/05 25/08/05 -
Price 0.85 0.67 0.69 0.77 0.70 0.68 0.82 -
P/RPS 0.24 0.16 0.15 0.15 0.14 0.15 0.22 5.95%
P/EPS 1.43 1.16 1.32 1.40 1.31 1.40 2.10 -22.54%
EY 69.85 86.04 75.58 71.30 76.57 71.26 47.54 29.15%
DY 18.24 23.13 22.46 23.38 25.71 19.85 16.46 7.06%
P/NAPS 0.22 0.17 0.19 0.21 0.20 0.20 0.25 -8.14%

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