[PARAMON] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 28.99%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 334,776 329,344 300,393 291,247 227,105 295,545 371,726 -1.72%
PBT 81,208 90,060 57,370 46,274 50,766 60,398 62,173 4.54%
Tax -25,662 -27,053 -14,182 -12,260 -14,105 -12,682 -19,891 4.33%
NP 55,546 63,007 43,188 34,014 36,661 47,716 42,282 4.65%
-
NP to SH 55,546 63,007 43,188 31,962 34,722 46,435 42,075 4.73%
-
Tax Rate 31.60% 30.04% 24.72% 26.49% 27.78% 21.00% 31.99% -
Total Cost 279,230 266,337 257,205 257,233 190,444 247,829 329,444 -2.71%
-
Net Worth 655,469 562,810 502,110 471,075 431,119 397,510 351,056 10.96%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 16,893 - - - - - - -
Div Payout % 30.41% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 655,469 562,810 502,110 471,075 431,119 397,510 351,056 10.96%
NOSH 337,871 115,566 108,213 107,797 105,666 103,788 103,556 21.77%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 16.59% 19.13% 14.38% 11.68% 16.14% 16.15% 11.37% -
ROE 8.47% 11.20% 8.60% 6.78% 8.05% 11.68% 11.99% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 99.08 284.98 277.59 270.18 214.93 284.76 358.96 -19.30%
EPS 16.44 54.52 39.91 29.65 32.86 44.74 40.63 -13.99%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 4.87 4.64 4.37 4.08 3.83 3.39 -8.87%
Adjusted Per Share Value based on latest NOSH - 107,852
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 53.72 52.85 48.20 46.73 36.44 47.42 59.65 -1.72%
EPS 8.91 10.11 6.93 5.13 5.57 7.45 6.75 4.73%
DPS 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0518 0.9031 0.8057 0.7559 0.6918 0.6379 0.5633 10.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.61 1.60 0.89 0.80 0.87 0.66 0.79 -
P/RPS 1.62 0.56 0.32 0.30 0.40 0.23 0.22 39.45%
P/EPS 9.79 2.93 2.23 2.70 2.65 1.48 1.94 30.95%
EY 10.21 34.08 44.84 37.06 37.77 67.79 51.43 -23.61%
DY 3.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.33 0.19 0.18 0.21 0.17 0.23 23.83%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 16/11/10 16/11/09 13/11/08 12/11/07 16/11/06 24/11/05 -
Price 1.62 1.84 0.95 0.72 0.85 0.67 0.68 -
P/RPS 1.63 0.65 0.34 0.27 0.40 0.24 0.19 43.05%
P/EPS 9.85 3.37 2.38 2.43 2.59 1.50 1.67 34.39%
EY 10.15 29.63 42.01 41.18 38.66 66.78 59.75 -25.57%
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.38 0.20 0.16 0.21 0.17 0.20 27.00%

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
Post a Comment