[PARAMON] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 11.63%
YoY- 64.82%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 432,251 433,860 447,172 423,859 404,909 407,907 397,061 5.80%
PBT 177,116 112,022 101,974 88,693 79,332 71,073 60,383 104.50%
Tax -28,916 -34,675 -29,942 -24,476 -21,804 -17,861 -15,733 49.87%
NP 148,200 77,347 72,032 64,217 57,528 53,212 44,650 122.02%
-
NP to SH 148,200 77,347 72,032 64,217 57,528 53,219 44,124 123.78%
-
Tax Rate 16.33% 30.95% 29.36% 27.60% 27.48% 25.13% 26.06% -
Total Cost 284,051 356,513 375,140 359,642 347,381 354,695 352,411 -13.35%
-
Net Worth 612,765 567,194 554,071 544,870 517,591 503,532 499,143 14.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 40,329 33,375 33,375 30,390 30,390 28,067 28,067 27.25%
Div Payout % 27.21% 43.15% 46.33% 47.32% 52.83% 52.74% 63.61% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 612,765 567,194 554,071 544,870 517,591 503,532 499,143 14.60%
NOSH 116,495 116,467 113,539 111,883 108,966 108,520 108,039 5.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 34.29% 17.83% 16.11% 15.15% 14.21% 13.05% 11.25% -
ROE 24.19% 13.64% 13.00% 11.79% 11.11% 10.57% 8.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 371.05 372.52 393.85 378.84 371.59 375.88 367.51 0.63%
EPS 127.22 66.41 63.44 57.40 52.79 49.04 40.84 112.85%
DPS 34.62 28.66 29.40 27.16 28.00 26.00 26.00 20.96%
NAPS 5.26 4.87 4.88 4.87 4.75 4.64 4.62 9.00%
Adjusted Per Share Value based on latest NOSH - 111,883
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.36 69.62 71.75 68.01 64.97 65.45 63.71 5.81%
EPS 23.78 12.41 11.56 10.30 9.23 8.54 7.08 123.78%
DPS 6.47 5.36 5.36 4.88 4.88 4.50 4.50 27.30%
NAPS 0.9833 0.9101 0.8891 0.8743 0.8305 0.808 0.8009 14.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.61 1.60 1.25 1.21 1.06 0.89 0.78 -
P/RPS 0.43 0.43 0.32 0.32 0.29 0.24 0.21 61.03%
P/EPS 1.27 2.41 1.97 2.11 2.01 1.81 1.91 -23.76%
EY 79.02 41.51 50.75 47.44 49.81 55.10 52.36 31.47%
DY 21.50 17.91 23.52 22.45 26.42 29.21 33.33 -25.28%
P/NAPS 0.31 0.33 0.26 0.25 0.22 0.19 0.17 49.09%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 16/11/10 19/08/10 20/05/10 24/02/10 16/11/09 13/08/09 -
Price 1.61 1.84 1.52 1.27 1.11 0.95 0.86 -
P/RPS 0.43 0.49 0.39 0.34 0.30 0.25 0.23 51.58%
P/EPS 1.27 2.77 2.40 2.21 2.10 1.94 2.11 -28.64%
EY 79.02 36.09 41.74 45.19 47.56 51.62 47.49 40.28%
DY 21.50 15.57 19.34 21.39 25.23 27.37 30.23 -20.27%
P/NAPS 0.31 0.38 0.31 0.26 0.23 0.20 0.19 38.46%

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