[PARAMON] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

16-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 19.46%

YoY- -21.06%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	128,698	105,385	94,474	76,330	99,018	126,982	54,235	15.48%
YoY %	22.12%	11.55%	23.77%	-22.91%	-22.02%	134.13%	-	-
Horiz. %	237.30%	194.31%	174.19%	140.74%	182.57%	234.13%	100.00%	-
PBT	36,201	22,920	18,134	14,002	17,105	22,693	9,872	24.16%
YoY %	57.95%	26.39%	29.51%	-18.14%	-24.62%	129.87%	-	-
Horiz. %	366.70%	232.17%	183.69%	141.84%	173.27%	229.87%	100.00%	-
Tax	-10,473	-5,007	-4,561	-3,641	-4,299	-7,449	-3,067	22.70%
YoY %	-109.17%	-9.78%	-25.27%	15.31%	42.29%	-142.88%	-	-
Horiz. %	341.47%	163.25%	148.71%	118.72%	140.17%	242.88%	100.00%	-
NP	25,728	17,913	13,573	10,361	12,806	15,244	6,805	24.80%
YoY %	43.63%	31.98%	31.00%	-19.09%	-15.99%	124.01%	-	-
Horiz. %	378.07%	263.23%	199.46%	152.26%	188.19%	224.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,728	17,913	12,752	9,718	12,310	15,111	6,805	24.80%
YoY %	43.63%	40.47%	31.22%	-21.06%	-18.54%	122.06%	-	-
Horiz. %	378.07%	263.23%	187.39%	142.81%	180.90%	222.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.93%	21.85%	25.15%	26.00%	25.13%	32.83%	31.07%	-
YoY %	32.40%	-13.12%	-3.27%	3.46%	-23.45%	5.66%	-	-
Horiz. %	93.11%	70.33%	80.95%	83.68%	80.88%	105.66%	100.00%	-
Total Cost	102,970	87,472	80,901	65,969	86,212	111,738	47,430	13.78%
YoY %	17.72%	8.12%	22.63%	-23.48%	-22.84%	135.59%	-	-
Horiz. %	217.10%	184.42%	170.57%	139.09%	181.77%	235.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	554,071	499,143	471,058	428,983	384,752	341,784	308,659	10.23%
YoY %	11.00%	5.96%	9.81%	11.50%	12.57%	10.73%	-	-
Horiz. %	179.51%	161.71%	152.61%	138.98%	124.65%	110.73%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	17,030	14,045	8,623	6,324	5,703	8,285	3,625	29.39%
YoY %	21.25%	62.88%	36.35%	10.89%	-31.16%	128.55%	-	-
Horiz. %	469.79%	387.45%	237.88%	174.46%	157.32%	228.55%	100.00%	-
Div Payout %	66.20%	78.41%	67.62%	65.08%	46.34%	54.83%	53.27%	-
YoY %	-15.57%	15.96%	3.90%	40.44%	-15.48%	2.93%	-	-
Horiz. %	124.27%	147.19%	126.94%	122.17%	86.99%	102.93%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	554,071	499,143	471,058	428,983	384,752	341,784	308,659	10.23%
YoY %	11.00%	5.96%	9.81%	11.50%	12.57%	10.73%	-	-
Horiz. %	179.51%	161.71%	152.61%	138.98%	124.65%	110.73%	100.00%	-
NOSH	113,539	108,039	107,793	105,401	103,706	103,570	103,576	1.54%
YoY %	5.09%	0.23%	2.27%	1.63%	0.13%	-0.01%	-	-
Horiz. %	109.62%	104.31%	104.07%	101.76%	100.13%	99.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	19.99%	17.00%	14.37%	13.57%	12.93%	12.00%	12.55%	-
YoY %	17.59%	18.30%	5.90%	4.95%	7.75%	-4.38%	-	-
Horiz. %	159.28%	135.46%	114.50%	108.13%	103.03%	95.62%	100.00%	-
ROE	4.64%	3.59%	2.71%	2.27%	3.20%	4.42%	2.20%	-
YoY %	29.25%	32.47%	19.38%	-29.06%	-27.60%	100.91%	-	-
Horiz. %	210.91%	163.18%	123.18%	103.18%	145.45%	200.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	113.35	97.54	87.64	72.42	95.48	122.60	52.36	13.73%
YoY %	16.21%	11.30%	21.02%	-24.15%	-22.12%	134.15%	-	-
Horiz. %	216.48%	186.29%	167.38%	138.31%	182.35%	234.15%	100.00%	-
EPS	22.66	16.58	11.83	9.22	11.87	14.59	6.57	22.90%
YoY %	36.67%	40.15%	28.31%	-22.33%	-18.64%	122.07%	-	-
Horiz. %	344.90%	252.36%	180.06%	140.33%	180.67%	222.07%	100.00%	-
DPS	15.00	13.00	8.00	6.00	5.50	8.00	3.50	27.43%
YoY %	15.38%	62.50%	33.33%	9.09%	-31.25%	128.57%	-	-
Horiz. %	428.57%	371.43%	228.57%	171.43%	157.14%	228.57%	100.00%	-
NAPS	4.88	4.62	4.37	4.07	3.71	3.30	2.98	8.56%
YoY %	5.63%	5.72%	7.37%	9.70%	12.42%	10.74%	-	-
Horiz. %	163.76%	155.03%	146.64%	136.58%	124.50%	110.74%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 105,401
RPS	20.65	16.91	15.16	12.25	15.89	20.38	8.70	15.48%
YoY %	22.12%	11.54%	23.76%	-22.91%	-22.03%	134.25%	-	-
Horiz. %	237.36%	194.37%	174.25%	140.80%	182.64%	234.25%	100.00%	-
EPS	4.13	2.87	2.05	1.56	1.98	2.42	1.09	24.84%
YoY %	43.90%	40.00%	31.41%	-21.21%	-18.18%	122.02%	-	-
Horiz. %	378.90%	263.30%	188.07%	143.12%	181.65%	222.02%	100.00%	-
DPS	2.73	2.25	1.38	1.01	0.92	1.33	0.58	29.44%
YoY %	21.33%	63.04%	36.63%	9.78%	-30.83%	129.31%	-	-
Horiz. %	470.69%	387.93%	237.93%	174.14%	158.62%	229.31%	100.00%	-
NAPS	0.8891	0.8009	0.7559	0.6884	0.6174	0.5484	0.4953	10.23%
YoY %	11.01%	5.95%	9.81%	11.50%	12.58%	10.72%	-	-
Horiz. %	179.51%	161.70%	152.61%	138.99%	124.65%	110.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.25	0.78	0.79	0.90	0.74	0.82	0.87	-
P/RPS	1.10	0.80	0.90	1.24	0.78	0.67	1.66	-6.62%
YoY %	37.50%	-11.11%	-27.42%	58.97%	16.42%	-59.64%	-	-
Horiz. %	66.27%	48.19%	54.22%	74.70%	46.99%	40.36%	100.00%	-
P/EPS	5.52	4.70	6.68	9.76	6.23	5.62	13.24	-13.56%
YoY %	17.45%	-29.64%	-31.56%	56.66%	10.85%	-57.55%	-	-
Horiz. %	41.69%	35.50%	50.45%	73.72%	47.05%	42.45%	100.00%	-
EY	18.13	21.26	14.97	10.24	16.04	17.79	7.55	15.71%
YoY %	-14.72%	42.02%	46.19%	-36.16%	-9.84%	135.63%	-	-
Horiz. %	240.13%	281.59%	198.28%	135.63%	212.45%	235.63%	100.00%	-
DY	12.00	16.67	10.13	6.67	7.43	9.76	4.02	19.98%
YoY %	-28.01%	64.56%	51.87%	-10.23%	-23.87%	142.79%	-	-
Horiz. %	298.51%	414.68%	251.99%	165.92%	184.83%	242.79%	100.00%	-
P/NAPS	0.26	0.17	0.18	0.22	0.20	0.25	0.29	-1.80%
YoY %	52.94%	-5.56%	-18.18%	10.00%	-20.00%	-13.79%	-	-
Horiz. %	89.66%	58.62%	62.07%	75.86%	68.97%	86.21%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	13/08/09	14/08/08	16/08/07	17/08/06	25/08/05	26/08/04	-
Price	1.52	0.86	0.79	0.81	0.69	0.82	0.83	-
P/RPS	1.34	0.88	0.90	1.12	0.72	0.67	1.59	-2.80%
YoY %	52.27%	-2.22%	-19.64%	55.56%	7.46%	-57.86%	-	-
Horiz. %	84.28%	55.35%	56.60%	70.44%	45.28%	42.14%	100.00%	-
P/EPS	6.71	5.19	6.68	8.79	5.81	5.62	12.63	-10.00%
YoY %	29.29%	-22.31%	-24.00%	51.29%	3.38%	-55.50%	-	-
Horiz. %	53.13%	41.09%	52.89%	69.60%	46.00%	44.50%	100.00%	-
EY	14.91	19.28	14.97	11.38	17.20	17.79	7.92	11.11%
YoY %	-22.67%	28.79%	31.55%	-33.84%	-3.32%	124.62%	-	-
Horiz. %	188.26%	243.43%	189.02%	143.69%	217.17%	224.62%	100.00%	-
DY	9.87	15.12	10.13	7.41	7.97	9.76	4.22	15.20%
YoY %	-34.72%	49.26%	36.71%	-7.03%	-18.34%	131.28%	-	-
Horiz. %	233.89%	358.29%	240.05%	175.59%	188.86%	231.28%	100.00%	-
P/NAPS	0.31	0.19	0.18	0.20	0.19	0.25	0.28	1.71%
YoY %	63.16%	5.56%	-10.00%	5.26%	-24.00%	-10.71%	-	-
Horiz. %	110.71%	67.86%	64.29%	71.43%	67.86%	89.29%	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