[PARAMON] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

14-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 3.01%

YoY- 38.79%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	451,702	462,112	377,586	380,986	275,640	422,876	444,956	0.25%
YoY %	-2.25%	22.39%	-0.89%	38.22%	-34.82%	-4.96%	-	-
Horiz. %	101.52%	103.86%	84.86%	85.62%	61.95%	95.04%	100.00%	-
PBT	116,448	116,620	71,336	70,524	52,000	73,886	78,552	6.77%
YoY %	-0.15%	63.48%	1.15%	35.62%	-29.62%	-5.94%	-	-
Horiz. %	148.24%	148.46%	90.81%	89.78%	66.20%	94.06%	100.00%	-
Tax	-35,138	-33,792	-17,516	-17,928	-13,588	-20,478	-23,874	6.65%
YoY %	-3.98%	-92.92%	2.30%	-31.94%	33.65%	14.22%	-	-
Horiz. %	147.18%	141.54%	73.37%	75.09%	56.92%	85.78%	100.00%	-
NP	81,310	82,828	53,820	52,596	38,412	53,408	54,678	6.83%
YoY %	-1.83%	53.90%	2.33%	36.93%	-28.08%	-2.32%	-	-
Horiz. %	148.71%	151.48%	98.43%	96.19%	70.25%	97.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,310	82,828	53,820	49,558	35,706	51,414	54,252	6.97%
YoY %	-1.83%	53.90%	8.60%	38.79%	-30.55%	-5.23%	-	-
Horiz. %	149.87%	152.67%	99.20%	91.35%	65.82%	94.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.17%	28.98%	24.55%	25.42%	26.13%	27.72%	30.39%	-
YoY %	4.11%	18.04%	-3.42%	-2.72%	-5.74%	-8.79%	-	-
Horiz. %	99.28%	95.36%	80.78%	83.65%	85.98%	91.21%	100.00%	-
Total Cost	370,392	379,284	323,766	328,390	237,228	369,468	390,278	-0.86%
YoY %	-2.34%	17.15%	-1.41%	38.43%	-35.79%	-5.33%	-	-
Horiz. %	94.90%	97.18%	82.96%	84.14%	60.78%	94.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	658,996	557,825	499,293	470,800	427,421	384,568	341,663	11.56%
YoY %	18.14%	11.72%	6.05%	10.15%	11.14%	12.56%	-	-
Horiz. %	192.88%	163.27%	146.14%	137.80%	125.10%	112.56%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	33,794	34,292	28,098	17,237	12,602	11,402	16,565	12.61%
YoY %	-1.45%	22.04%	63.01%	36.78%	10.52%	-31.17%	-	-
Horiz. %	204.01%	207.01%	169.62%	104.06%	76.08%	68.83%	100.00%	-
Div Payout %	41.56%	41.40%	52.21%	34.78%	35.29%	22.18%	30.53%	-
YoY %	0.39%	-20.70%	50.12%	-1.45%	59.11%	-27.35%	-	-
Horiz. %	136.13%	135.60%	171.01%	113.92%	115.59%	72.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	658,996	557,825	499,293	470,800	427,421	384,568	341,663	11.56%
YoY %	18.14%	11.72%	6.05%	10.15%	11.14%	12.56%	-	-
Horiz. %	192.88%	163.27%	146.14%	137.80%	125.10%	112.56%	100.00%	-
NOSH	337,946	114,308	108,072	107,734	105,017	103,657	103,534	21.78%
YoY %	195.65%	5.77%	0.31%	2.59%	1.31%	0.12%	-	-
Horiz. %	326.41%	110.41%	104.38%	104.06%	101.43%	100.12%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	18.00%	17.92%	14.25%	13.81%	13.94%	12.63%	12.29%	-
YoY %	0.45%	25.75%	3.19%	-0.93%	10.37%	2.77%	-	-
Horiz. %	146.46%	145.81%	115.95%	112.37%	113.43%	102.77%	100.00%	-
ROE	12.34%	14.85%	10.78%	10.53%	8.35%	13.37%	15.88%	-
YoY %	-16.90%	37.76%	2.37%	26.11%	-37.55%	-15.81%	-	-
Horiz. %	77.71%	93.51%	67.88%	66.31%	52.58%	84.19%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	133.66	404.27	349.38	353.63	262.47	407.96	429.77	-17.68%
YoY %	-66.94%	15.71%	-1.20%	34.73%	-35.66%	-5.07%	-	-
Horiz. %	31.10%	94.07%	81.29%	82.28%	61.07%	94.93%	100.00%	-
EPS	24.06	72.46	49.80	46.00	34.00	49.60	52.40	-12.16%
YoY %	-66.80%	45.50%	8.26%	35.29%	-31.45%	-5.34%	-	-
Horiz. %	45.92%	138.28%	95.04%	87.79%	64.89%	94.66%	100.00%	-
DPS	10.00	30.00	26.00	16.00	12.00	11.00	16.00	-7.53%
YoY %	-66.67%	15.38%	62.50%	33.33%	9.09%	-31.25%	-	-
Horiz. %	62.50%	187.50%	162.50%	100.00%	75.00%	68.75%	100.00%	-
NAPS	1.95	4.88	4.62	4.37	4.07	3.71	3.30	-8.39%
YoY %	-60.04%	5.63%	5.72%	7.37%	9.70%	12.42%	-	-
Horiz. %	59.09%	147.88%	140.00%	132.42%	123.33%	112.42%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 107,793
RPS	72.53	74.20	60.63	61.18	44.26	67.90	71.45	0.25%
YoY %	-2.25%	22.38%	-0.90%	38.23%	-34.82%	-4.97%	-	-
Horiz. %	101.51%	103.85%	84.86%	85.63%	61.95%	95.03%	100.00%	-
EPS	13.06	13.30	8.64	7.96	5.73	8.26	8.71	6.98%
YoY %	-1.80%	53.94%	8.54%	38.92%	-30.63%	-5.17%	-	-
Horiz. %	149.94%	152.70%	99.20%	91.39%	65.79%	94.83%	100.00%	-
DPS	5.43	5.51	4.51	2.77	2.02	1.83	2.66	12.62%
YoY %	-1.45%	22.17%	62.82%	37.13%	10.38%	-31.20%	-	-
Horiz. %	204.14%	207.14%	169.55%	104.14%	75.94%	68.80%	100.00%	-
NAPS	1.0582	0.8957	0.8017	0.756	0.6863	0.6175	0.5486	11.56%
YoY %	18.14%	11.73%	6.04%	10.16%	11.14%	12.56%	-	-
Horiz. %	192.89%	163.27%	146.14%	137.81%	125.10%	112.56%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	2.01	1.25	0.78	0.79	0.90	0.74	0.82	-
P/RPS	1.50	0.31	0.22	0.22	0.34	0.18	0.19	41.08%
YoY %	383.87%	40.91%	0.00%	-35.29%	88.89%	-5.26%	-	-
Horiz. %	789.47%	163.16%	115.79%	115.79%	178.95%	94.74%	100.00%	-
P/EPS	8.35	1.73	1.57	1.72	2.65	1.49	1.56	32.24%
YoY %	382.66%	10.19%	-8.72%	-35.09%	77.85%	-4.49%	-	-
Horiz. %	535.26%	110.90%	100.64%	110.26%	169.87%	95.51%	100.00%	-
EY	11.97	57.97	63.85	58.23	37.78	67.03	63.90	-24.34%
YoY %	-79.35%	-9.21%	9.65%	54.13%	-43.64%	4.90%	-	-
Horiz. %	18.73%	90.72%	99.92%	91.13%	59.12%	104.90%	100.00%	-
DY	4.98	24.00	33.33	20.25	13.33	14.86	19.51	-20.34%
YoY %	-79.25%	-27.99%	64.59%	51.91%	-10.30%	-23.83%	-	-
Horiz. %	25.53%	123.01%	170.84%	103.79%	68.32%	76.17%	100.00%	-
P/NAPS	1.03	0.26	0.17	0.18	0.22	0.20	0.25	26.60%
YoY %	296.15%	52.94%	-5.56%	-18.18%	10.00%	-20.00%	-	-
Horiz. %	412.00%	104.00%	68.00%	72.00%	88.00%	80.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	19/08/10	13/08/09	14/08/08	16/08/07	17/08/06	25/08/05	-
Price	1.77	1.52	0.86	0.79	0.81	0.69	0.82	-
P/RPS	1.32	0.38	0.25	0.22	0.31	0.17	0.19	38.11%
YoY %	247.37%	52.00%	13.64%	-29.03%	82.35%	-10.53%	-	-
Horiz. %	694.74%	200.00%	131.58%	115.79%	163.16%	89.47%	100.00%	-
P/EPS	7.36	2.10	1.73	1.72	2.38	1.39	1.56	29.49%
YoY %	250.48%	21.39%	0.58%	-27.73%	71.22%	-10.90%	-	-
Horiz. %	471.79%	134.62%	110.90%	110.26%	152.56%	89.10%	100.00%	-
EY	13.59	47.67	57.91	58.23	41.98	71.88	63.90	-22.73%
YoY %	-71.49%	-17.68%	-0.55%	38.71%	-41.60%	12.49%	-	-
Horiz. %	21.27%	74.60%	90.63%	91.13%	65.70%	112.49%	100.00%	-
DY	5.65	19.74	30.23	20.25	14.81	15.94	19.51	-18.65%
YoY %	-71.38%	-34.70%	49.28%	36.73%	-7.09%	-18.30%	-	-
Horiz. %	28.96%	101.18%	154.95%	103.79%	75.91%	81.70%	100.00%	-
P/NAPS	0.91	0.31	0.19	0.18	0.20	0.19	0.25	24.01%
YoY %	193.55%	63.16%	5.56%	-10.00%	5.26%	-24.00%	-	-
Horiz. %	364.00%	124.00%	76.00%	72.00%	80.00%	76.00%	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