[PARAGON] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
06-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -1.23%
YoY- 237.22%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 51,387 52,156 53,284 56,544 53,514 48,564 42,718 13.14%
PBT 4,118 4,282 4,338 4,847 4,867 4,135 3,220 17.87%
Tax -277 -284 -291 -109 -70 -96 119 -
NP 3,841 3,998 4,047 4,738 4,797 4,039 3,339 9.81%
-
NP to SH 3,841 3,998 4,047 4,738 4,797 4,039 3,136 14.51%
-
Tax Rate 6.73% 6.63% 6.71% 2.25% 1.44% 2.32% -3.70% -
Total Cost 47,546 48,158 49,237 51,806 48,717 44,525 39,379 13.42%
-
Net Worth 74,074 75,039 74,579 73,685 72,771 71,916 73,312 0.69%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 3,364 3,364 3,364 - - - - -
Div Payout % 87.58% 84.14% 83.12% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 74,074 75,039 74,579 73,685 72,771 71,916 73,312 0.69%
NOSH 67,383 67,113 67,280 67,231 67,487 67,961 69,954 -2.47%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.47% 7.67% 7.60% 8.38% 8.96% 8.32% 7.82% -
ROE 5.19% 5.33% 5.43% 6.43% 6.59% 5.62% 4.28% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 76.26 77.71 79.20 84.10 79.30 71.46 61.07 16.00%
EPS 5.70 5.96 6.02 7.05 7.11 5.94 4.48 17.46%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.0993 1.1181 1.1085 1.096 1.0783 1.0582 1.048 3.24%
Adjusted Per Share Value based on latest NOSH - 67,231
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 61.66 62.59 63.94 67.85 64.22 58.28 51.26 13.14%
EPS 4.61 4.80 4.86 5.69 5.76 4.85 3.76 14.59%
DPS 4.04 4.04 4.04 0.00 0.00 0.00 0.00 -
NAPS 0.8889 0.9005 0.895 0.8842 0.8733 0.863 0.8797 0.69%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.03 1.09 1.20 0.96 0.83 1.04 1.00 -
P/RPS 1.35 1.40 1.52 1.14 1.05 1.46 1.64 -12.19%
P/EPS 18.07 18.30 19.95 13.62 11.68 17.50 22.31 -13.14%
EY 5.53 5.47 5.01 7.34 8.56 5.71 4.48 15.11%
DY 4.85 4.59 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 1.08 0.88 0.77 0.98 0.95 -0.70%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 01/08/02 23/05/02 07/02/02 06/11/01 02/08/01 15/05/01 15/02/01 -
Price 1.05 1.20 1.16 1.03 0.94 0.86 1.05 -
P/RPS 1.38 1.54 1.46 1.22 1.19 1.20 1.72 -13.69%
P/EPS 18.42 20.14 19.28 14.62 13.22 14.47 23.42 -14.83%
EY 5.43 4.96 5.19 6.84 7.56 6.91 4.27 17.42%
DY 4.76 4.17 4.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 1.05 0.94 0.87 0.81 1.00 -2.69%

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