[PARAMON] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.9%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 398,761 364,220 352,751 334,607 300,078 298,888 293,710 22.49%
PBT 59,977 63,848 77,602 73,470 68,340 72,743 71,432 -10.95%
Tax -15,939 -14,711 -18,726 -17,806 -16,556 -20,207 -15,339 2.57%
NP 44,038 49,137 58,876 55,664 51,784 52,536 56,093 -14.83%
-
NP to SH 41,993 46,535 56,221 53,187 49,295 50,154 54,013 -15.38%
-
Tax Rate 26.58% 23.04% 24.13% 24.24% 24.23% 27.78% 21.47% -
Total Cost 354,723 315,083 293,875 278,943 248,294 246,352 237,617 30.46%
-
Net Worth 482,135 471,316 471,058 465,144 447,174 432,864 428,983 8.06%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 22,645 19,245 19,245 16,945 16,945 16,744 16,744 22.18%
Div Payout % 53.93% 41.36% 34.23% 31.86% 34.38% 33.39% 31.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 482,135 471,316 471,058 465,144 447,174 432,864 428,983 8.06%
NOSH 107,860 107,852 107,793 107,672 106,217 106,094 105,401 1.54%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.04% 13.49% 16.69% 16.64% 17.26% 17.58% 19.10% -
ROE 8.71% 9.87% 11.94% 11.43% 11.02% 11.59% 12.59% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 369.70 337.70 327.25 310.76 282.51 281.72 278.66 20.63%
EPS 38.93 43.15 52.16 49.40 46.41 47.27 51.25 -16.67%
DPS 21.00 18.00 18.00 15.74 16.00 16.00 16.00 19.77%
NAPS 4.47 4.37 4.37 4.32 4.21 4.08 4.07 6.41%
Adjusted Per Share Value based on latest NOSH - 107,672
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 64.03 58.48 56.64 53.73 48.18 47.99 47.16 22.50%
EPS 6.74 7.47 9.03 8.54 7.92 8.05 8.67 -15.38%
DPS 3.64 3.09 3.09 2.72 2.72 2.69 2.69 22.22%
NAPS 0.7742 0.7568 0.7564 0.7469 0.718 0.6951 0.6888 8.06%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.67 0.80 0.79 0.79 0.87 0.87 0.90 -
P/RPS 0.18 0.24 0.24 0.25 0.31 0.31 0.32 -31.73%
P/EPS 1.72 1.85 1.51 1.60 1.87 1.84 1.76 -1.51%
EY 58.11 53.93 66.02 62.53 53.34 54.34 56.94 1.35%
DY 31.34 22.50 22.78 19.92 18.39 18.39 17.78 45.66%
P/NAPS 0.15 0.18 0.18 0.18 0.21 0.21 0.22 -22.44%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 14/08/08 15/05/08 26/02/08 12/11/07 16/08/07 -
Price 0.68 0.72 0.79 0.86 0.77 0.85 0.81 -
P/RPS 0.18 0.21 0.24 0.28 0.27 0.30 0.29 -27.13%
P/EPS 1.75 1.67 1.51 1.74 1.66 1.80 1.58 7.01%
EY 57.25 59.93 66.02 57.44 60.27 55.62 63.27 -6.41%
DY 30.88 25.00 22.78 18.30 20.78 18.82 19.75 34.52%
P/NAPS 0.15 0.16 0.18 0.20 0.18 0.21 0.20 -17.37%

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