[PARAMON] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 60.49%
YoY- 35.12%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 335,100 334,776 329,344 300,393 291,247 227,105 295,545 2.11%
PBT 59,036 81,208 90,060 57,370 46,274 50,766 60,398 -0.37%
Tax -16,017 -25,662 -27,053 -14,182 -12,260 -14,105 -12,682 3.96%
NP 43,019 55,546 63,007 43,188 34,014 36,661 47,716 -1.71%
-
NP to SH 43,019 55,546 63,007 43,188 31,962 34,722 46,435 -1.26%
-
Tax Rate 27.13% 31.60% 30.04% 24.72% 26.49% 27.78% 21.00% -
Total Cost 292,081 279,230 266,337 257,205 257,233 190,444 247,829 2.77%
-
Net Worth 686,006 655,469 562,810 502,110 471,075 431,119 397,510 9.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 10,138 16,893 - - - - - -
Div Payout % 23.57% 30.41% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 686,006 655,469 562,810 502,110 471,075 431,119 397,510 9.51%
NOSH 337,934 337,871 115,566 108,213 107,797 105,666 103,788 21.72%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.84% 16.59% 19.13% 14.38% 11.68% 16.14% 16.15% -
ROE 6.27% 8.47% 11.20% 8.60% 6.78% 8.05% 11.68% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 99.16 99.08 284.98 277.59 270.18 214.93 284.76 -16.10%
EPS 12.73 16.44 54.52 39.91 29.65 32.86 44.74 -18.88%
DPS 3.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.94 4.87 4.64 4.37 4.08 3.83 -10.03%
Adjusted Per Share Value based on latest NOSH - 108,520
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.81 53.76 52.88 48.23 46.77 36.47 47.46 2.11%
EPS 6.91 8.92 10.12 6.93 5.13 5.58 7.46 -1.26%
DPS 1.63 2.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1015 1.0525 0.9037 0.8063 0.7564 0.6923 0.6383 9.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.51 1.61 1.60 0.89 0.80 0.87 0.66 -
P/RPS 1.52 1.62 0.56 0.32 0.30 0.40 0.23 36.94%
P/EPS 11.86 9.79 2.93 2.23 2.70 2.65 1.48 41.41%
EY 8.43 10.21 34.08 44.84 37.06 37.77 67.79 -29.32%
DY 1.99 3.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.83 0.33 0.19 0.18 0.21 0.17 27.75%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 16/11/10 16/11/09 13/11/08 12/11/07 16/11/06 -
Price 1.49 1.62 1.84 0.95 0.72 0.85 0.67 -
P/RPS 1.50 1.63 0.65 0.34 0.27 0.40 0.24 35.68%
P/EPS 11.70 9.85 3.37 2.38 2.43 2.59 1.50 40.78%
EY 8.54 10.15 29.63 42.01 41.18 38.66 66.78 -28.99%
DY 2.01 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.38 0.20 0.16 0.21 0.17 27.46%

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