[PARAMON] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

16-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 9.73%

YoY- -30.55%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	462,112	377,586	380,986	275,640	422,876	444,956	200,060	14.96%
YoY %	22.39%	-0.89%	38.22%	-34.82%	-4.96%	122.41%	-	-
Horiz. %	230.99%	188.74%	190.44%	137.78%	211.37%	222.41%	100.00%	-
PBT	116,620	71,336	70,524	52,000	73,886	78,552	30,230	25.22%
YoY %	63.48%	1.15%	35.62%	-29.62%	-5.94%	159.85%	-	-
Horiz. %	385.78%	235.98%	233.29%	172.01%	244.41%	259.85%	100.00%	-
Tax	-33,792	-17,516	-17,928	-13,588	-20,478	-23,874	-9,954	22.58%
YoY %	-92.92%	2.30%	-31.94%	33.65%	14.22%	-139.84%	-	-
Horiz. %	339.48%	175.97%	180.11%	136.51%	205.73%	239.84%	100.00%	-
NP	82,828	53,820	52,596	38,412	53,408	54,678	20,276	26.42%
YoY %	53.90%	2.33%	36.93%	-28.08%	-2.32%	169.67%	-	-
Horiz. %	408.50%	265.44%	259.40%	189.45%	263.41%	269.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,828	53,820	49,558	35,706	51,414	54,252	20,636	26.05%
YoY %	53.90%	8.60%	38.79%	-30.55%	-5.23%	162.90%	-	-
Horiz. %	401.38%	260.81%	240.15%	173.03%	249.15%	262.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.98%	24.55%	25.42%	26.13%	27.72%	30.39%	32.93%	-
YoY %	18.04%	-3.42%	-2.72%	-5.74%	-8.79%	-7.71%	-	-
Horiz. %	88.00%	74.55%	77.19%	79.35%	84.18%	92.29%	100.00%	-
Total Cost	379,284	323,766	328,390	237,228	369,468	390,278	179,784	13.24%
YoY %	17.15%	-1.41%	38.43%	-35.79%	-5.33%	117.08%	-	-
Horiz. %	210.97%	180.09%	182.66%	131.95%	205.51%	217.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	557,825	499,293	470,800	427,421	384,568	341,663	308,711	10.35%
YoY %	11.72%	6.05%	10.15%	11.14%	12.56%	10.67%	-	-
Horiz. %	180.69%	161.73%	152.51%	138.45%	124.57%	110.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	34,292	28,098	17,237	12,602	11,402	16,565	7,251	29.54%
YoY %	22.04%	63.01%	36.78%	10.52%	-31.17%	128.45%	-	-
Horiz. %	472.93%	387.51%	237.72%	173.80%	157.25%	228.45%	100.00%	-
Div Payout %	41.40%	52.21%	34.78%	35.29%	22.18%	30.53%	35.14%	-
YoY %	-20.70%	50.12%	-1.45%	59.11%	-27.35%	-13.12%	-	-
Horiz. %	117.81%	148.58%	98.98%	100.43%	63.12%	86.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	557,825	499,293	470,800	427,421	384,568	341,663	308,711	10.35%
YoY %	11.72%	6.05%	10.15%	11.14%	12.56%	10.67%	-	-
Horiz. %	180.69%	161.73%	152.51%	138.45%	124.57%	110.67%	100.00%	-
NOSH	114,308	108,072	107,734	105,017	103,657	103,534	103,594	1.65%
YoY %	5.77%	0.31%	2.59%	1.31%	0.12%	-0.06%	-	-
Horiz. %	110.34%	104.32%	104.00%	101.37%	100.06%	99.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	17.92%	14.25%	13.81%	13.94%	12.63%	12.29%	10.13%	-
YoY %	25.75%	3.19%	-0.93%	10.37%	2.77%	21.32%	-	-
Horiz. %	176.90%	140.67%	136.33%	137.61%	124.68%	121.32%	100.00%	-
ROE	14.85%	10.78%	10.53%	8.35%	13.37%	15.88%	6.68%	-
YoY %	37.76%	2.37%	26.11%	-37.55%	-15.81%	137.72%	-	-
Horiz. %	222.31%	161.38%	157.63%	125.00%	200.15%	237.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	404.27	349.38	353.63	262.47	407.96	429.77	193.12	13.09%
YoY %	15.71%	-1.20%	34.73%	-35.66%	-5.07%	122.54%	-	-
Horiz. %	209.34%	180.91%	183.11%	135.91%	211.25%	222.54%	100.00%	-
EPS	72.46	49.80	46.00	34.00	49.60	52.40	19.92	24.00%
YoY %	45.50%	8.26%	35.29%	-31.45%	-5.34%	163.05%	-	-
Horiz. %	363.76%	250.00%	230.92%	170.68%	249.00%	263.05%	100.00%	-
DPS	30.00	26.00	16.00	12.00	11.00	16.00	7.00	27.43%
YoY %	15.38%	62.50%	33.33%	9.09%	-31.25%	128.57%	-	-
Horiz. %	428.57%	371.43%	228.57%	171.43%	157.14%	228.57%	100.00%	-
NAPS	4.88	4.62	4.37	4.07	3.71	3.30	2.98	8.56%
YoY %	5.63%	5.72%	7.37%	9.70%	12.42%	10.74%	-	-
Horiz. %	163.76%	155.03%	146.64%	136.58%	124.50%	110.74%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 105,401
RPS	74.15	60.59	61.13	44.23	67.86	71.40	32.10	14.96%
YoY %	22.38%	-0.88%	38.21%	-34.82%	-4.96%	122.43%	-	-
Horiz. %	231.00%	188.75%	190.44%	137.79%	211.40%	222.43%	100.00%	-
EPS	13.29	8.64	7.95	5.73	8.25	8.71	3.31	26.05%
YoY %	53.82%	8.68%	38.74%	-30.55%	-5.28%	163.14%	-	-
Horiz. %	401.51%	261.03%	240.18%	173.11%	249.24%	263.14%	100.00%	-
DPS	5.50	4.51	2.77	2.02	1.83	2.66	1.16	29.59%
YoY %	21.95%	62.82%	37.13%	10.38%	-31.20%	129.31%	-	-
Horiz. %	474.14%	388.79%	238.79%	174.14%	157.76%	229.31%	100.00%	-
NAPS	0.8951	0.8012	0.7555	0.6859	0.6171	0.5482	0.4954	10.35%
YoY %	11.72%	6.05%	10.15%	11.15%	12.57%	10.66%	-	-
Horiz. %	180.68%	161.73%	152.50%	138.45%	124.57%	110.66%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.25	0.78	0.79	0.90	0.74	0.82	0.87	-
P/RPS	0.31	0.22	0.22	0.34	0.18	0.19	0.45	-6.01%
YoY %	40.91%	0.00%	-35.29%	88.89%	-5.26%	-57.78%	-	-
Horiz. %	68.89%	48.89%	48.89%	75.56%	40.00%	42.22%	100.00%	-
P/EPS	1.73	1.57	1.72	2.65	1.49	1.56	4.37	-14.30%
YoY %	10.19%	-8.72%	-35.09%	77.85%	-4.49%	-64.30%	-	-
Horiz. %	39.59%	35.93%	39.36%	60.64%	34.10%	35.70%	100.00%	-
EY	57.97	63.85	58.23	37.78	67.03	63.90	22.90	16.73%
YoY %	-9.21%	9.65%	54.13%	-43.64%	4.90%	179.04%	-	-
Horiz. %	253.14%	278.82%	254.28%	164.98%	292.71%	279.04%	100.00%	-
DY	24.00	33.33	20.25	13.33	14.86	19.51	8.05	19.95%
YoY %	-27.99%	64.59%	51.91%	-10.30%	-23.83%	142.36%	-	-
Horiz. %	298.14%	414.04%	251.55%	165.59%	184.60%	242.36%	100.00%	-
P/NAPS	0.26	0.17	0.18	0.22	0.20	0.25	0.29	-1.80%
YoY %	52.94%	-5.56%	-18.18%	10.00%	-20.00%	-13.79%	-	-
Horiz. %	89.66%	58.62%	62.07%	75.86%	68.97%	86.21%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	13/08/09	14/08/08	16/08/07	17/08/06	25/08/05	26/08/04	-
Price	1.52	0.86	0.79	0.81	0.69	0.82	0.83	-
P/RPS	0.38	0.25	0.22	0.31	0.17	0.19	0.43	-2.03%
YoY %	52.00%	13.64%	-29.03%	82.35%	-10.53%	-55.81%	-	-
Horiz. %	88.37%	58.14%	51.16%	72.09%	39.53%	44.19%	100.00%	-
P/EPS	2.10	1.73	1.72	2.38	1.39	1.56	4.17	-10.79%
YoY %	21.39%	0.58%	-27.73%	71.22%	-10.90%	-62.59%	-	-
Horiz. %	50.36%	41.49%	41.25%	57.07%	33.33%	37.41%	100.00%	-
EY	47.67	57.91	58.23	41.98	71.88	63.90	24.00	12.11%
YoY %	-17.68%	-0.55%	38.71%	-41.60%	12.49%	166.25%	-	-
Horiz. %	198.62%	241.29%	242.62%	174.92%	299.50%	266.25%	100.00%	-
DY	19.74	30.23	20.25	14.81	15.94	19.51	8.43	15.22%
YoY %	-34.70%	49.28%	36.73%	-7.09%	-18.30%	131.44%	-	-
Horiz. %	234.16%	358.60%	240.21%	175.68%	189.09%	231.44%	100.00%	-
P/NAPS	0.31	0.19	0.18	0.20	0.19	0.25	0.28	1.71%
YoY %	63.16%	5.56%	-10.00%	5.26%	-24.00%	-10.71%	-	-
Horiz. %	110.71%	67.86%	64.29%	71.43%	67.86%	89.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos