[PARAMON] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.07%
YoY- 74.35%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 441,920 417,116 415,408 409,432 333,632 384,076 245,960 10.24%
PBT 81,792 76,348 102,920 88,436 50,992 68,512 47,992 9.28%
Tax -22,804 -22,736 -28,956 -25,692 -15,004 -17,612 -12,612 10.36%
NP 58,988 53,612 73,964 62,744 35,988 50,900 35,380 8.88%
-
NP to SH 58,988 53,612 73,964 62,744 35,988 48,108 32,540 10.41%
-
Tax Rate 27.88% 29.78% 28.13% 29.05% 29.42% 25.71% 26.28% -
Total Cost 382,932 363,504 341,444 346,688 297,644 333,176 210,580 10.47%
-
Net Worth 715,415 685,342 653,758 544,870 491,432 465,144 418,222 9.35%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 715,415 685,342 653,758 544,870 491,432 465,144 418,222 9.35%
NOSH 337,459 337,607 120,619 111,883 108,007 107,672 104,294 21.59%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.35% 12.85% 17.81% 15.32% 10.79% 13.25% 14.38% -
ROE 8.25% 7.82% 11.31% 11.52% 7.32% 10.34% 7.78% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 130.95 123.55 344.39 365.95 308.90 356.71 235.83 -9.33%
EPS 17.48 15.88 61.32 56.08 33.32 44.68 31.20 -9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.03 5.42 4.87 4.55 4.32 4.01 -10.06%
Adjusted Per Share Value based on latest NOSH - 111,883
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 70.91 66.93 66.66 65.70 53.54 61.63 39.47 10.24%
EPS 9.47 8.60 11.87 10.07 5.77 7.72 5.22 10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.148 1.0997 1.049 0.8743 0.7886 0.7464 0.6711 9.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.55 1.60 1.94 1.21 0.71 0.79 0.83 -
P/RPS 1.18 1.30 0.56 0.33 0.23 0.22 0.35 22.43%
P/EPS 8.87 10.08 3.16 2.16 2.13 1.77 2.66 22.20%
EY 11.28 9.93 31.61 46.35 46.93 56.56 37.59 -18.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.36 0.25 0.16 0.18 0.21 23.05%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 15/05/12 19/05/11 20/05/10 14/05/09 15/05/08 16/05/07 -
Price 1.71 1.57 2.04 1.27 0.83 0.86 0.89 -
P/RPS 1.31 1.27 0.59 0.35 0.27 0.24 0.38 22.88%
P/EPS 9.78 9.89 3.33 2.26 2.49 1.92 2.85 22.79%
EY 10.22 10.11 30.06 44.16 40.14 51.95 35.06 -18.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.38 0.26 0.18 0.20 0.22 24.23%

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