[PARAMON] YoY Cumulative 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- 164.02%

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
Cumulative Result
Revenue	252,997	223,122	225,851	231,056	188,793	190,493	137,820	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	36,301	38,951	58,224	58,310	35,668	35,262	26,000	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	-10,869	-10,718	-17,569	-16,896	-8,758	-8,964	-6,794	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	25,432	28,233	40,655	41,414	26,910	26,298	19,206	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	25,432	28,233	40,655	41,414	26,910	24,779	17,853	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	227,565	194,889	185,196	189,642	161,883	164,195	118,614	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	8,443	10,131	16,897	17,146	14,049	8,618	6,301	4.99%
YoY %	-16.66%	-40.04%	-1.45%	22.04%	63.02%	36.77%	-	-
Horiz. %	133.99%	160.78%	268.16%	272.12%	222.96%	136.77%	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	3.60%	4.14%	6.17%	7.42%	5.39%	5.26%	4.18%	-
YoY %	-13.04%	-32.90%	-16.85%	37.66%	2.47%	25.84%	-	-
Horiz. %	86.12%	99.04%	147.61%	177.51%	128.95%	125.84%	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	74.91	66.07	66.83	202.13	174.69	176.82	131.24	-8.91%
YoY %	13.38%	-1.14%	-66.94%	15.71%	-1.20%	34.73%	-	-
Horiz. %	57.08%	50.34%	50.92%	154.02%	133.11%	134.73%	100.00%	-
EPS	7.53	8.36	12.03	36.23	24.90	23.00	17.00	-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	2.50	3.00	5.00	15.00	13.00	8.00	6.00	-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	40.62	35.83	36.27	37.10	30.31	30.59	22.13	10.64%
YoY %	13.37%	-1.21%	-2.24%	22.40%	-0.92%	38.23%	-	-
Horiz. %	183.55%	161.91%	163.90%	167.65%	136.96%	138.23%	100.00%	-
EPS	4.08	4.53	6.53	6.65	4.32	3.98	2.87	6.03%
YoY %	-9.93%	-30.63%	-1.80%	53.94%	8.54%	38.68%	-	-
Horiz. %	142.16%	157.84%	227.53%	231.71%	150.52%	138.68%	100.00%	-
DPS	1.36	1.63	2.71	2.75	2.26	1.38	1.01	5.07%
YoY %	-16.56%	-39.85%	-1.45%	21.68%	63.77%	36.63%	-	-
Horiz. %	134.65%	161.39%	268.32%	272.28%	223.76%	136.63%	100.00%	-
NAPS	1.1335	1.0954	1.0582	0.8957	0.8017	0.756	0.6863	8.71%
YoY %	3.48%	3.52%	18.14%	11.73%	6.04%	10.16%	-	-
Horiz. %	165.16%	159.61%	154.19%	130.51%	116.81%	110.16%	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	2.10	2.63	3.01	0.62	0.45	0.45	0.69	20.36%
YoY %	-20.15%	-12.62%	385.48%	37.78%	0.00%	-34.78%	-	-
Horiz. %	304.35%	381.16%	436.23%	89.86%	65.22%	65.22%	100.00%	-
P/EPS	20.85	20.81	16.71	3.45	3.13	3.43	5.29	25.65%
YoY %	0.19%	24.54%	384.35%	10.22%	-8.75%	-35.16%	-	-
Horiz. %	394.14%	393.38%	315.88%	65.22%	59.17%	64.84%	100.00%	-
EY	4.80	4.80	5.99	28.98	31.92	29.11	18.89	-20.39%
YoY %	0.00%	-19.87%	-79.33%	-9.21%	9.65%	54.10%	-	-
Horiz. %	25.41%	25.41%	31.71%	153.41%	168.98%	154.10%	100.00%	-
DY	1.59	1.72	2.49	12.00	16.67	10.13	6.67	-21.23%
YoY %	-7.56%	-30.92%	-79.25%	-28.01%	64.56%	51.87%	-	-
Horiz. %	23.84%	25.79%	37.33%	179.91%	249.93%	151.87%	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	2.07	2.38	2.65	0.75	0.49	0.45	0.62	22.23%
YoY %	-13.03%	-10.19%	253.33%	53.06%	8.89%	-27.42%	-	-
Horiz. %	333.87%	383.87%	427.42%	120.97%	79.03%	72.58%	100.00%	-
P/EPS	20.58	18.78	14.71	4.20	3.45	3.43	4.76	27.60%
YoY %	9.58%	27.67%	250.24%	21.74%	0.58%	-27.94%	-	-
Horiz. %	432.35%	394.54%	309.03%	88.24%	72.48%	72.06%	100.00%	-
EY	4.86	5.32	6.80	23.84	28.95	29.11	20.99	-21.62%
YoY %	-8.65%	-21.76%	-71.48%	-17.65%	-0.55%	38.69%	-	-
Horiz. %	23.15%	25.35%	32.40%	113.58%	137.92%	138.69%	100.00%	-
DY	1.61	1.91	2.82	9.87	15.12	10.13	7.41	-22.44%
YoY %	-15.71%	-32.27%	-71.43%	-34.72%	49.26%	36.71%	-	-
Horiz. %	21.73%	25.78%	38.06%	133.20%	204.05%	136.71%	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