[PARAMON] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

30-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 5.32%

YoY- -30.55%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	560,516	464,032	505,994	446,244	451,702	462,112	377,586	6.80%
YoY %	20.79%	-8.29%	13.39%	-1.21%	-2.25%	22.39%	-	-
Horiz. %	148.45%	122.89%	134.01%	118.18%	119.63%	122.39%	100.00%	-
PBT	111,436	97,210	72,602	77,902	116,448	116,620	71,336	7.71%
YoY %	14.63%	33.89%	-6.80%	-33.10%	-0.15%	63.48%	-	-
Horiz. %	156.21%	136.27%	101.77%	109.20%	163.24%	163.48%	100.00%	-
Tax	-30,418	-21,728	-21,738	-21,436	-35,138	-33,792	-17,516	9.63%
YoY %	-39.99%	0.05%	-1.41%	38.99%	-3.98%	-92.92%	-	-
Horiz. %	173.66%	124.05%	124.10%	122.38%	200.61%	192.92%	100.00%	-
NP	81,018	75,482	50,864	56,466	81,310	82,828	53,820	7.05%
YoY %	7.33%	48.40%	-9.92%	-30.55%	-1.83%	53.90%	-	-
Horiz. %	150.54%	140.25%	94.51%	104.92%	151.08%	153.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,500	75,482	50,864	56,466	81,310	82,828	53,820	5.56%
YoY %	-1.30%	48.40%	-9.92%	-30.55%	-1.83%	53.90%	-	-
Horiz. %	138.42%	140.25%	94.51%	104.92%	151.08%	153.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.30%	22.35%	29.94%	27.52%	30.17%	28.98%	24.55%	-
YoY %	22.15%	-25.35%	8.79%	-8.78%	4.11%	18.04%	-	-
Horiz. %	111.20%	91.04%	121.96%	112.10%	122.89%	118.04%	100.00%	-
Total Cost	479,498	388,550	455,130	389,778	370,392	379,284	323,766	6.76%
YoY %	23.41%	-14.63%	16.77%	5.23%	-2.34%	17.15%	-	-
Horiz. %	148.10%	120.01%	140.57%	120.39%	114.40%	117.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	870,011	746,710	705,881	682,184	658,996	557,825	499,293	9.69%
YoY %	16.51%	5.78%	3.47%	3.52%	18.14%	11.72%	-	-
Horiz. %	174.25%	149.55%	141.38%	136.63%	131.99%	111.72%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	21,116	16,893	16,887	20,262	33,794	34,292	28,098	-4.64%
YoY %	25.00%	0.04%	-16.66%	-40.04%	-1.45%	22.04%	-	-
Horiz. %	75.15%	60.12%	60.10%	72.11%	120.27%	122.04%	100.00%	-
Div Payout %	28.34%	22.38%	33.20%	35.89%	41.56%	41.40%	52.21%	-
YoY %	26.63%	-32.59%	-7.50%	-13.64%	0.39%	-20.70%	-	-
Horiz. %	54.28%	42.87%	63.59%	68.74%	79.60%	79.30%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	870,011	746,710	705,881	682,184	658,996	557,825	499,293	9.69%
YoY %	16.51%	5.78%	3.47%	3.52%	18.14%	11.72%	-	-
Horiz. %	174.25%	149.55%	141.38%	136.63%	131.99%	111.72%	100.00%	-
NOSH	422,335	337,878	337,742	337,715	337,946	114,308	108,072	25.49%
YoY %	25.00%	0.04%	0.01%	-0.07%	195.65%	5.77%	-	-
Horiz. %	390.79%	312.64%	312.52%	312.49%	312.70%	105.77%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	14.45%	16.27%	10.05%	12.65%	18.00%	17.92%	14.25%	-
YoY %	-11.19%	61.89%	-20.55%	-29.72%	0.45%	25.75%	-	-
Horiz. %	101.40%	114.18%	70.53%	88.77%	126.32%	125.75%	100.00%	-
ROE	8.56%	10.11%	7.21%	8.28%	12.34%	14.85%	10.78%	-
YoY %	-15.33%	40.22%	-12.92%	-32.90%	-16.90%	37.76%	-	-
Horiz. %	79.41%	93.78%	66.88%	76.81%	114.47%	137.76%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	132.72	137.34	149.82	132.14	133.66	404.27	349.38	-14.89%
YoY %	-3.36%	-8.33%	13.38%	-1.14%	-66.94%	15.71%	-	-
Horiz. %	37.99%	39.31%	42.88%	37.82%	38.26%	115.71%	100.00%	-
EPS	17.64	22.34	15.06	16.72	24.06	72.46	49.80	-15.87%
YoY %	-21.04%	48.34%	-9.93%	-30.51%	-66.80%	45.50%	-	-
Horiz. %	35.42%	44.86%	30.24%	33.57%	48.31%	145.50%	100.00%	-
DPS	5.00	5.00	5.00	6.00	10.00	30.00	26.00	-24.01%
YoY %	0.00%	0.00%	-16.67%	-40.00%	-66.67%	15.38%	-	-
Horiz. %	19.23%	19.23%	19.23%	23.08%	38.46%	115.38%	100.00%	-
NAPS	2.06	2.21	2.09	2.02	1.95	4.88	4.62	-12.58%
YoY %	-6.79%	5.74%	3.47%	3.59%	-60.04%	5.63%	-	-
Horiz. %	44.59%	47.84%	45.24%	43.72%	42.21%	105.63%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 337,813
RPS	90.00	74.51	81.25	71.65	72.53	74.20	60.63	6.80%
YoY %	20.79%	-8.30%	13.40%	-1.21%	-2.25%	22.38%	-	-
Horiz. %	148.44%	122.89%	134.01%	118.18%	119.63%	122.38%	100.00%	-
EPS	11.96	12.12	8.17	9.07	13.06	13.30	8.64	5.56%
YoY %	-1.32%	48.35%	-9.92%	-30.55%	-1.80%	53.94%	-	-
Horiz. %	138.43%	140.28%	94.56%	104.98%	151.16%	153.94%	100.00%	-
DPS	3.39	2.71	2.71	3.25	5.43	5.51	4.51	-4.64%
YoY %	25.09%	0.00%	-16.62%	-40.15%	-1.45%	22.17%	-	-
Horiz. %	75.17%	60.09%	60.09%	72.06%	120.40%	122.17%	100.00%	-
NAPS	1.397	1.199	1.1335	1.0954	1.0582	0.8957	0.8017	9.69%
YoY %	16.51%	5.78%	3.48%	3.52%	18.14%	11.73%	-	-
Horiz. %	174.25%	149.56%	141.39%	136.63%	131.99%	111.73%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.01	1.56	1.57	1.74	2.01	1.25	0.78	-
P/RPS	1.51	1.14	1.05	1.32	1.50	0.31	0.22	37.83%
YoY %	32.46%	8.57%	-20.45%	-12.00%	383.87%	40.91%	-	-
Horiz. %	686.36%	518.18%	477.27%	600.00%	681.82%	140.91%	100.00%	-
P/EPS	11.39	6.98	10.42	10.41	8.35	1.73	1.57	39.11%
YoY %	63.18%	-33.01%	0.10%	24.67%	382.66%	10.19%	-	-
Horiz. %	725.48%	444.59%	663.69%	663.06%	531.85%	110.19%	100.00%	-
EY	8.78	14.32	9.59	9.61	11.97	57.97	63.85	-28.14%
YoY %	-38.69%	49.32%	-0.21%	-19.72%	-79.35%	-9.21%	-	-
Horiz. %	13.75%	22.43%	15.02%	15.05%	18.75%	90.79%	100.00%	-
DY	2.49	3.21	3.18	3.45	4.98	24.00	33.33	-35.08%
YoY %	-22.43%	0.94%	-7.83%	-30.72%	-79.25%	-27.99%	-	-
Horiz. %	7.47%	9.63%	9.54%	10.35%	14.94%	72.01%	100.00%	-
P/NAPS	0.98	0.71	0.75	0.86	1.03	0.26	0.17	33.88%
YoY %	38.03%	-5.33%	-12.79%	-16.50%	296.15%	52.94%	-	-
Horiz. %	576.47%	417.65%	441.18%	505.88%	605.88%	152.94%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	14/08/14	22/08/13	30/08/12	16/08/11	19/08/10	13/08/09	-
Price	1.45	1.55	1.55	1.57	1.77	1.52	0.86	-
P/RPS	1.09	1.13	1.03	1.19	1.32	0.38	0.25	27.80%
YoY %	-3.54%	9.71%	-13.45%	-9.85%	247.37%	52.00%	-	-
Horiz. %	436.00%	452.00%	412.00%	476.00%	528.00%	152.00%	100.00%	-
P/EPS	8.22	6.94	10.29	9.39	7.36	2.10	1.73	29.64%
YoY %	18.44%	-32.56%	9.58%	27.58%	250.48%	21.39%	-	-
Horiz. %	475.14%	401.16%	594.80%	542.77%	425.43%	121.39%	100.00%	-
EY	12.17	14.41	9.72	10.65	13.59	47.67	57.91	-22.88%
YoY %	-15.54%	48.25%	-8.73%	-21.63%	-71.49%	-17.68%	-	-
Horiz. %	21.02%	24.88%	16.78%	18.39%	23.47%	82.32%	100.00%	-
DY	3.45	3.23	3.23	3.82	5.65	19.74	30.23	-30.34%
YoY %	6.81%	0.00%	-15.45%	-32.39%	-71.38%	-34.70%	-	-
Horiz. %	11.41%	10.68%	10.68%	12.64%	18.69%	65.30%	100.00%	-
P/NAPS	0.70	0.70	0.74	0.78	0.91	0.31	0.19	24.26%
YoY %	0.00%	-5.41%	-5.13%	-14.29%	193.55%	63.16%	-	-
Horiz. %	368.42%	368.42%	389.47%	410.53%	478.95%	163.16%	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