[PARAMON] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 64.02%
YoY- 43.63%
Quarter Report
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 142,517 118,843 121,999 128,698 105,385 94,474 76,330 10.95%
PBT 15,853 19,864 32,494 36,201 22,920 18,134 14,002 2.08%
Tax -5,168 -5,034 -10,330 -10,473 -5,007 -4,561 -3,641 6.00%
NP 10,685 14,830 22,164 25,728 17,913 13,573 10,361 0.51%
-
NP to SH 10,685 14,830 22,164 25,728 17,913 12,752 9,718 1.59%
-
Tax Rate 32.60% 25.34% 31.79% 28.93% 21.85% 25.15% 26.00% -
Total Cost 131,832 104,013 99,835 102,970 87,472 80,901 65,969 12.21%
-
Net Worth 706,697 682,382 658,838 554,071 499,143 471,058 428,983 8.66%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,453 10,134 16,893 17,030 14,045 8,623 6,324 4.95%
Div Payout % 79.11% 68.34% 76.22% 66.20% 78.41% 67.62% 65.08% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 706,697 682,382 658,838 554,071 499,143 471,058 428,983 8.66%
NOSH 338,132 337,813 337,865 113,539 108,039 107,793 105,401 21.42%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.50% 12.48% 18.17% 19.99% 17.00% 14.37% 13.57% -
ROE 1.51% 2.17% 3.36% 4.64% 3.59% 2.71% 2.27% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 42.15 35.18 36.11 113.35 97.54 87.64 72.42 -8.61%
EPS 3.16 4.39 6.56 22.66 16.58 11.83 9.22 -16.33%
DPS 2.50 3.00 5.00 15.00 13.00 8.00 6.00 -13.56%
NAPS 2.09 2.02 1.95 4.88 4.62 4.37 4.07 -10.50%
Adjusted Per Share Value based on latest NOSH - 113,539
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.88 19.08 19.59 20.67 16.92 15.17 12.26 10.94%
EPS 1.72 2.38 3.56 4.13 2.88 2.05 1.56 1.63%
DPS 1.36 1.63 2.71 2.73 2.26 1.38 1.02 4.90%
NAPS 1.1348 1.0957 1.0579 0.8897 0.8015 0.7564 0.6888 8.66%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 3.72 4.95 5.57 1.10 0.80 0.90 1.24 20.07%
P/EPS 49.68 39.64 30.64 5.52 4.70 6.68 9.76 31.12%
EY 2.01 2.52 3.26 18.13 21.26 14.97 10.24 -23.74%
DY 1.59 1.72 2.49 12.00 16.67 10.13 6.67 -21.23%
P/NAPS 0.75 0.86 1.03 0.26 0.17 0.18 0.22 22.65%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 3.68 4.46 4.90 1.34 0.88 0.90 1.12 21.90%
P/EPS 49.05 35.76 26.98 6.71 5.19 6.68 8.79 33.14%
EY 2.04 2.80 3.71 14.91 19.28 14.97 11.38 -24.89%
DY 1.61 1.91 2.82 9.87 15.12 10.13 7.41 -22.44%
P/NAPS 0.74 0.78 0.91 0.31 0.19 0.18 0.20 24.34%

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