[PARAMON] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

17-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 91.89%

YoY- -5.23%

Quarter Report

Quarterly Report 30.6.2006.xls

Latest QR

Upcoming QR

PARAMON's Result

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	188,793	190,493	137,820	211,438	222,478	100,030	94,848	12.14%
YoY %	-0.89%	38.22%	-34.82%	-4.96%	122.41%	5.46%	-	-
Horiz. %	199.05%	200.84%	145.31%	222.92%	234.56%	105.46%	100.00%	-
PBT	35,668	35,262	26,000	36,943	39,276	15,115	10,994	21.64%
YoY %	1.15%	35.62%	-29.62%	-5.94%	159.85%	37.48%	-	-
Horiz. %	324.43%	320.74%	236.49%	336.03%	357.25%	137.48%	100.00%	-
Tax	-8,758	-8,964	-6,794	-10,239	-11,937	-4,977	-5,648	7.57%
YoY %	2.30%	-31.94%	33.65%	14.22%	-139.84%	11.88%	-	-
Horiz. %	155.06%	158.71%	120.29%	181.29%	211.35%	88.12%	100.00%	-
NP	26,910	26,298	19,206	26,704	27,339	10,138	5,346	30.88%
YoY %	2.33%	36.93%	-28.08%	-2.32%	169.67%	89.64%	-	-
Horiz. %	503.37%	491.92%	359.26%	499.51%	511.39%	189.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,910	24,779	17,853	25,707	27,126	10,318	5,346	30.88%
YoY %	8.60%	38.79%	-30.55%	-5.23%	162.90%	93.00%	-	-
Horiz. %	503.37%	463.51%	333.95%	480.86%	507.41%	193.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.55%	25.42%	26.13%	27.72%	30.39%	32.93%	51.37%	-
YoY %	-3.42%	-2.72%	-5.74%	-8.79%	-7.71%	-35.90%	-	-
Horiz. %	47.79%	49.48%	50.87%	53.96%	59.16%	64.10%	100.00%	-
Total Cost	161,883	164,195	118,614	184,734	195,139	89,892	89,502	10.37%
YoY %	-1.41%	38.43%	-35.79%	-5.33%	117.08%	0.44%	-	-
Horiz. %	180.87%	183.45%	132.53%	206.40%	218.03%	100.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	499,293	470,800	427,421	384,568	341,663	308,711	285,594	9.74%
YoY %	6.05%	10.15%	11.14%	12.56%	10.67%	8.09%	-	-
Horiz. %	174.83%	164.85%	149.66%	134.66%	119.63%	108.09%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	14,049	8,618	6,301	5,701	8,282	3,625	3,049	28.96%
YoY %	63.02%	36.77%	10.52%	-31.16%	128.47%	18.89%	-	-
Horiz. %	460.77%	282.65%	206.66%	186.98%	271.63%	118.89%	100.00%	-
Div Payout %	52.21%	34.78%	35.29%	22.18%	30.53%	35.14%	57.03%	-
YoY %	50.12%	-1.45%	59.11%	-27.35%	-13.12%	-38.38%	-	-
Horiz. %	91.55%	60.99%	61.88%	38.89%	53.53%	61.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	499,293	470,800	427,421	384,568	341,663	308,711	285,594	9.74%
YoY %	6.05%	10.15%	11.14%	12.56%	10.67%	8.09%	-	-
Horiz. %	174.83%	164.85%	149.66%	134.66%	119.63%	108.09%	100.00%	-
NOSH	108,072	107,734	105,017	103,657	103,534	103,594	101,634	1.02%
YoY %	0.31%	2.59%	1.31%	0.12%	-0.06%	1.93%	-	-
Horiz. %	106.33%	106.00%	103.33%	101.99%	101.87%	101.93%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	14.25%	13.81%	13.94%	12.63%	12.29%	10.13%	5.64%	-
YoY %	3.19%	-0.93%	10.37%	2.77%	21.32%	79.61%	-	-
Horiz. %	252.66%	244.86%	247.16%	223.94%	217.91%	179.61%	100.00%	-
ROE	5.39%	5.26%	4.18%	6.68%	7.94%	3.34%	1.87%	-
YoY %	2.47%	25.84%	-37.43%	-15.87%	137.72%	78.61%	-	-
Horiz. %	288.24%	281.28%	223.53%	357.22%	424.60%	178.61%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	174.69	176.82	131.24	203.98	214.88	96.56	93.32	11.00%
YoY %	-1.20%	34.73%	-35.66%	-5.07%	122.54%	3.47%	-	-
Horiz. %	187.19%	189.48%	140.63%	218.58%	230.26%	103.47%	100.00%	-
EPS	24.90	23.00	17.00	24.80	26.20	9.96	5.26	29.54%
YoY %	8.26%	35.29%	-31.45%	-5.34%	163.05%	89.35%	-	-
Horiz. %	473.38%	437.26%	323.19%	471.48%	498.10%	189.35%	100.00%	-
DPS	13.00	8.00	6.00	5.50	8.00	3.50	3.00	27.65%
YoY %	62.50%	33.33%	9.09%	-31.25%	128.57%	16.67%	-	-
Horiz. %	433.33%	266.67%	200.00%	183.33%	266.67%	116.67%	100.00%	-
NAPS	4.62	4.37	4.07	3.71	3.30	2.98	2.81	8.63%
YoY %	5.72%	7.37%	9.70%	12.42%	10.74%	6.05%	-	-
Horiz. %	164.41%	155.52%	144.84%	132.03%	117.44%	106.05%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 103,706
RPS	30.29	30.57	22.12	33.93	35.70	16.05	15.22	12.14%
YoY %	-0.92%	38.20%	-34.81%	-4.96%	122.43%	5.45%	-	-
Horiz. %	199.01%	200.85%	145.34%	222.93%	234.56%	105.45%	100.00%	-
EPS	4.32	3.98	2.86	4.13	4.35	1.66	0.86	30.83%
YoY %	8.54%	39.16%	-30.75%	-5.06%	162.05%	93.02%	-	-
Horiz. %	502.33%	462.79%	332.56%	480.23%	505.81%	193.02%	100.00%	-
DPS	2.25	1.38	1.01	0.91	1.33	0.58	0.49	28.89%
YoY %	63.04%	36.63%	10.99%	-31.58%	129.31%	18.37%	-	-
Horiz. %	459.18%	281.63%	206.12%	185.71%	271.43%	118.37%	100.00%	-
NAPS	0.8012	0.7555	0.6859	0.6171	0.5482	0.4954	0.4583	9.74%
YoY %	6.05%	10.15%	11.15%	12.57%	10.66%	8.10%	-	-
Horiz. %	174.82%	164.85%	149.66%	134.65%	119.62%	108.10%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.78	0.79	0.90	0.74	0.82	0.87	0.46	-
P/RPS	0.45	0.45	0.69	0.36	0.38	0.90	0.49	-1.40%
YoY %	0.00%	-34.78%	91.67%	-5.26%	-57.78%	83.67%	-	-
Horiz. %	91.84%	91.84%	140.82%	73.47%	77.55%	183.67%	100.00%	-
P/EPS	3.13	3.43	5.29	2.98	3.13	8.73	8.75	-15.73%
YoY %	-8.75%	-35.16%	77.52%	-4.79%	-64.15%	-0.23%	-	-
Horiz. %	35.77%	39.20%	60.46%	34.06%	35.77%	99.77%	100.00%	-
EY	31.92	29.11	18.89	33.51	31.95	11.45	11.43	18.65%
YoY %	9.65%	54.10%	-43.63%	4.88%	179.04%	0.17%	-	-
Horiz. %	279.27%	254.68%	165.27%	293.18%	279.53%	100.17%	100.00%	-
DY	16.67	10.13	6.67	7.43	9.76	4.02	6.52	16.91%
YoY %	64.56%	51.87%	-10.23%	-23.87%	142.79%	-38.34%	-	-
Horiz. %	255.67%	155.37%	102.30%	113.96%	149.69%	61.66%	100.00%	-
P/NAPS	0.17	0.18	0.22	0.20	0.25	0.29	0.16	1.01%
YoY %	-5.56%	-18.18%	10.00%	-20.00%	-13.79%	81.25%	-	-
Horiz. %	106.25%	112.50%	137.50%	125.00%	156.25%	181.25%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	13/08/09	14/08/08	16/08/07	17/08/06	25/08/05	26/08/04	21/08/03	-
Price	0.86	0.79	0.81	0.69	0.82	0.83	0.50	-
P/RPS	0.49	0.45	0.62	0.34	0.38	0.86	0.54	-1.60%
YoY %	8.89%	-27.42%	82.35%	-10.53%	-55.81%	59.26%	-	-
Horiz. %	90.74%	83.33%	114.81%	62.96%	70.37%	159.26%	100.00%	-
P/EPS	3.45	3.43	4.76	2.78	3.13	8.33	9.51	-15.53%
YoY %	0.58%	-27.94%	71.22%	-11.18%	-62.42%	-12.41%	-	-
Horiz. %	36.28%	36.07%	50.05%	29.23%	32.91%	87.59%	100.00%	-
EY	28.95	29.11	20.99	35.94	31.95	12.00	10.52	18.36%
YoY %	-0.55%	38.69%	-41.60%	12.49%	166.25%	14.07%	-	-
Horiz. %	275.19%	276.71%	199.52%	341.63%	303.71%	114.07%	100.00%	-
DY	15.12	10.13	7.41	7.97	9.76	4.22	6.00	16.63%
YoY %	49.26%	36.71%	-7.03%	-18.34%	131.28%	-29.67%	-	-
Horiz. %	252.00%	168.83%	123.50%	132.83%	162.67%	70.33%	100.00%	-
P/NAPS	0.19	0.18	0.20	0.19	0.25	0.28	0.18	0.90%
YoY %	5.56%	-10.00%	5.26%	-24.00%	-10.71%	55.56%	-	-
Horiz. %	105.56%	100.00%	111.11%	105.56%	138.89%	155.56%	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