[PARAGON] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.9%
YoY- -6.17%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 116,740 138,232 132,996 115,541 107,652 92,198 86,327 22.30%
PBT 2,194 1,804 1,666 1,246 831 1,136 1,458 31.34%
Tax -937 -571 -461 -167 169 -334 -412 73.02%
NP 1,257 1,233 1,205 1,079 1,000 802 1,046 13.04%
-
NP to SH 1,257 1,233 1,205 1,079 1,000 802 1,046 13.04%
-
Tax Rate 42.71% 31.65% 27.67% 13.40% -20.34% 29.40% 28.26% -
Total Cost 115,483 136,999 131,791 114,462 106,652 91,396 85,281 22.42%
-
Net Worth 71,368 73,439 74,096 71,907 71,297 74,871 73,582 -2.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 653 653 653 660 660 660 660 -0.70%
Div Payout % 51.98% 52.99% 54.22% 61.23% 66.06% 82.37% 63.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 71,368 73,439 74,096 71,907 71,297 74,871 73,582 -2.01%
NOSH 62,500 64,545 65,340 64,705 63,750 67,058 66,064 -3.63%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.08% 0.89% 0.91% 0.93% 0.93% 0.87% 1.21% -
ROE 1.76% 1.68% 1.63% 1.50% 1.40% 1.07% 1.42% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 186.78 214.16 203.54 178.56 168.87 137.49 130.67 26.92%
EPS 2.01 1.91 1.84 1.67 1.57 1.20 1.58 17.42%
DPS 1.05 1.00 1.00 1.02 1.04 0.99 1.00 3.30%
NAPS 1.1419 1.1378 1.134 1.1113 1.1184 1.1165 1.1138 1.67%
Adjusted Per Share Value based on latest NOSH - 64,705
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 140.09 165.88 159.60 138.65 129.18 110.64 103.59 22.31%
EPS 1.51 1.48 1.45 1.29 1.20 0.96 1.26 12.83%
DPS 0.78 0.78 0.78 0.79 0.79 0.79 0.79 -0.84%
NAPS 0.8564 0.8813 0.8892 0.8629 0.8556 0.8985 0.883 -2.02%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.49 0.48 0.43 0.47 0.56 0.50 0.45 -
P/RPS 0.26 0.22 0.21 0.26 0.33 0.36 0.34 -16.38%
P/EPS 24.36 25.13 23.32 28.19 35.70 41.81 28.42 -9.77%
EY 4.10 3.98 4.29 3.55 2.80 2.39 3.52 10.71%
DY 2.13 2.08 2.33 2.17 1.85 1.97 2.22 -2.72%
P/NAPS 0.43 0.42 0.38 0.42 0.50 0.45 0.40 4.94%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 21/02/08 20/11/07 10/08/07 30/05/07 13/02/07 -
Price 0.49 0.50 0.48 0.46 0.52 0.48 0.45 -
P/RPS 0.26 0.23 0.24 0.26 0.31 0.35 0.34 -16.38%
P/EPS 24.36 26.17 26.03 27.59 33.15 40.13 28.42 -9.77%
EY 4.10 3.82 3.84 3.63 3.02 2.49 3.52 10.71%
DY 2.13 2.00 2.08 2.22 1.99 2.05 2.22 -2.72%
P/NAPS 0.43 0.44 0.42 0.41 0.46 0.43 0.40 4.94%

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