[PARAMON] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 32.01%

YoY- 53.9%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	505,994	446,244	451,702	462,112	377,586	380,986	275,640	10.64%
YoY %	13.39%	-1.21%	-2.25%	22.39%	-0.89%	38.22%	-	-
Horiz. %	183.57%	161.89%	163.87%	167.65%	136.99%	138.22%	100.00%	-
PBT	72,602	77,902	116,448	116,620	71,336	70,524	52,000	5.71%
YoY %	-6.80%	-33.10%	-0.15%	63.48%	1.15%	35.62%	-	-
Horiz. %	139.62%	149.81%	223.94%	224.27%	137.18%	135.62%	100.00%	-
Tax	-21,738	-21,436	-35,138	-33,792	-17,516	-17,928	-13,588	8.13%
YoY %	-1.41%	38.99%	-3.98%	-92.92%	2.30%	-31.94%	-	-
Horiz. %	159.98%	157.76%	258.60%	248.69%	128.91%	131.94%	100.00%	-
NP	50,864	56,466	81,310	82,828	53,820	52,596	38,412	4.78%
YoY %	-9.92%	-30.55%	-1.83%	53.90%	2.33%	36.93%	-	-
Horiz. %	132.42%	147.00%	211.68%	215.63%	140.11%	136.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,864	56,466	81,310	82,828	53,820	49,558	35,706	6.06%
YoY %	-9.92%	-30.55%	-1.83%	53.90%	8.60%	38.79%	-	-
Horiz. %	142.45%	158.14%	227.72%	231.97%	150.73%	138.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.94%	27.52%	30.17%	28.98%	24.55%	25.42%	26.13%	-
YoY %	8.79%	-8.78%	4.11%	18.04%	-3.42%	-2.72%	-	-
Horiz. %	114.58%	105.32%	115.46%	110.91%	93.95%	97.28%	100.00%	-
Total Cost	455,130	389,778	370,392	379,284	323,766	328,390	237,228	11.45%
YoY %	16.77%	5.23%	-2.34%	17.15%	-1.41%	38.43%	-	-
Horiz. %	191.85%	164.31%	156.13%	159.88%	136.48%	138.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	705,881	682,184	658,996	557,825	499,293	470,800	427,421	8.71%
YoY %	3.47%	3.52%	18.14%	11.72%	6.05%	10.15%	-	-
Horiz. %	165.15%	159.60%	154.18%	130.51%	116.82%	110.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	16,887	20,262	33,794	34,292	28,098	17,237	12,602	4.99%
YoY %	-16.66%	-40.04%	-1.45%	22.04%	63.01%	36.78%	-	-
Horiz. %	134.00%	160.78%	268.16%	272.12%	222.96%	136.78%	100.00%	-
Div Payout %	33.20%	35.89%	41.56%	41.40%	52.21%	34.78%	35.29%	-
YoY %	-7.50%	-13.64%	0.39%	-20.70%	50.12%	-1.45%	-	-
Horiz. %	94.08%	101.70%	117.77%	117.31%	147.95%	98.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	705,881	682,184	658,996	557,825	499,293	470,800	427,421	8.71%
YoY %	3.47%	3.52%	18.14%	11.72%	6.05%	10.15%	-	-
Horiz. %	165.15%	159.60%	154.18%	130.51%	116.82%	110.15%	100.00%	-
NOSH	337,742	337,715	337,946	114,308	108,072	107,734	105,017	21.47%
YoY %	0.01%	-0.07%	195.65%	5.77%	0.31%	2.59%	-	-
Horiz. %	321.61%	321.58%	321.80%	108.85%	102.91%	102.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	10.05%	12.65%	18.00%	17.92%	14.25%	13.81%	13.94%	-
YoY %	-20.55%	-29.72%	0.45%	25.75%	3.19%	-0.93%	-	-
Horiz. %	72.09%	90.75%	129.12%	128.55%	102.22%	99.07%	100.00%	-
ROE	7.21%	8.28%	12.34%	14.85%	10.78%	10.53%	8.35%	-
YoY %	-12.92%	-32.90%	-16.90%	37.76%	2.37%	26.11%	-	-
Horiz. %	86.35%	99.16%	147.78%	177.84%	129.10%	126.11%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	149.82	132.14	133.66	404.27	349.38	353.63	262.47	-8.91%
YoY %	13.38%	-1.14%	-66.94%	15.71%	-1.20%	34.73%	-	-
Horiz. %	57.08%	50.34%	50.92%	154.03%	133.11%	134.73%	100.00%	-
EPS	15.06	16.72	24.06	72.46	49.80	46.00	34.00	-12.68%
YoY %	-9.93%	-30.51%	-66.80%	45.50%	8.26%	35.29%	-	-
Horiz. %	44.29%	49.18%	70.76%	213.12%	146.47%	135.29%	100.00%	-
DPS	5.00	6.00	10.00	30.00	26.00	16.00	12.00	-13.56%
YoY %	-16.67%	-40.00%	-66.67%	15.38%	62.50%	33.33%	-	-
Horiz. %	41.67%	50.00%	83.33%	250.00%	216.67%	133.33%	100.00%	-
NAPS	2.09	2.02	1.95	4.88	4.62	4.37	4.07	-10.50%
YoY %	3.47%	3.59%	-60.04%	5.63%	5.72%	7.37%	-	-
Horiz. %	51.35%	49.63%	47.91%	119.90%	113.51%	107.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 113,539
RPS	81.19	71.61	72.48	74.15	60.59	61.13	44.23	10.64%
YoY %	13.38%	-1.20%	-2.25%	22.38%	-0.88%	38.21%	-	-
Horiz. %	183.56%	161.90%	163.87%	167.65%	136.99%	138.21%	100.00%	-
EPS	8.16	9.06	13.05	13.29	8.64	7.95	5.73	6.06%
YoY %	-9.93%	-30.57%	-1.81%	53.82%	8.68%	38.74%	-	-
Horiz. %	142.41%	158.12%	227.75%	231.94%	150.79%	138.74%	100.00%	-
DPS	2.71	3.25	5.42	5.50	4.51	2.77	2.02	5.01%
YoY %	-16.62%	-40.04%	-1.45%	21.95%	62.82%	37.13%	-	-
Horiz. %	134.16%	160.89%	268.32%	272.28%	223.27%	137.13%	100.00%	-
NAPS	1.1327	1.0947	1.0574	0.8951	0.8012	0.7555	0.6859	8.71%
YoY %	3.47%	3.53%	18.13%	11.72%	6.05%	10.15%	-	-
Horiz. %	165.14%	159.60%	154.16%	130.50%	116.81%	110.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.57	1.74	2.01	1.25	0.78	0.79	0.90	-
P/RPS	1.05	1.32	1.50	0.31	0.22	0.22	0.34	20.65%
YoY %	-20.45%	-12.00%	383.87%	40.91%	0.00%	-35.29%	-	-
Horiz. %	308.82%	388.24%	441.18%	91.18%	64.71%	64.71%	100.00%	-
P/EPS	10.42	10.41	8.35	1.73	1.57	1.72	2.65	25.60%
YoY %	0.10%	24.67%	382.66%	10.19%	-8.72%	-35.09%	-	-
Horiz. %	393.21%	392.83%	315.09%	65.28%	59.25%	64.91%	100.00%	-
EY	9.59	9.61	11.97	57.97	63.85	58.23	37.78	-20.41%
YoY %	-0.21%	-19.72%	-79.35%	-9.21%	9.65%	54.13%	-	-
Horiz. %	25.38%	25.44%	31.68%	153.44%	169.00%	154.13%	100.00%	-
DY	3.18	3.45	4.98	24.00	33.33	20.25	13.33	-21.23%
YoY %	-7.83%	-30.72%	-79.25%	-27.99%	64.59%	51.91%	-	-
Horiz. %	23.86%	25.88%	37.36%	180.05%	250.04%	151.91%	100.00%	-
P/NAPS	0.75	0.86	1.03	0.26	0.17	0.18	0.22	22.65%
YoY %	-12.79%	-16.50%	296.15%	52.94%	-5.56%	-18.18%	-	-
Horiz. %	340.91%	390.91%	468.18%	118.18%	77.27%	81.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	30/08/12	16/08/11	19/08/10	13/08/09	14/08/08	16/08/07	-
Price	1.55	1.57	1.77	1.52	0.86	0.79	0.81	-
P/RPS	1.03	1.19	1.32	0.38	0.25	0.22	0.31	22.13%
YoY %	-13.45%	-9.85%	247.37%	52.00%	13.64%	-29.03%	-	-
Horiz. %	332.26%	383.87%	425.81%	122.58%	80.65%	70.97%	100.00%	-
P/EPS	10.29	9.39	7.36	2.10	1.73	1.72	2.38	27.60%
YoY %	9.58%	27.58%	250.48%	21.39%	0.58%	-27.73%	-	-
Horiz. %	432.35%	394.54%	309.24%	88.24%	72.69%	72.27%	100.00%	-
EY	9.72	10.65	13.59	47.67	57.91	58.23	41.98	-21.62%
YoY %	-8.73%	-21.63%	-71.49%	-17.68%	-0.55%	38.71%	-	-
Horiz. %	23.15%	25.37%	32.37%	113.55%	137.95%	138.71%	100.00%	-
DY	3.23	3.82	5.65	19.74	30.23	20.25	14.81	-22.39%
YoY %	-15.45%	-32.39%	-71.38%	-34.70%	49.28%	36.73%	-	-
Horiz. %	21.81%	25.79%	38.15%	133.29%	204.12%	136.73%	100.00%	-
P/NAPS	0.74	0.78	0.91	0.31	0.19	0.18	0.20	24.34%
YoY %	-5.13%	-14.29%	193.55%	63.16%	5.56%	-10.00%	-	-
Horiz. %	370.00%	390.00%	455.00%	155.00%	95.00%	90.00%	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