[PARAMON] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -25.55%
YoY- 14.92%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 104,516 107,514 72,973 71,783 131,093 96,115 37,006 18.87%
PBT 21,962 13,703 17,574 21,977 17,668 14,453 18,415 2.97%
Tax -7,622 -3,679 -2,451 -6,102 -4,286 -6,364 -1,740 27.88%
NP 14,340 10,024 15,123 15,875 13,382 8,089 16,675 -2.48%
-
NP to SH 14,340 10,031 14,573 15,432 13,428 8,089 16,675 -2.48%
-
Tax Rate 34.71% 26.85% 13.95% 27.77% 24.26% 44.03% 9.45% -
Total Cost 90,176 97,490 57,850 55,908 117,711 88,026 20,331 28.15%
-
Net Worth 517,591 482,135 447,174 411,589 358,306 313,824 294,987 9.81%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 16,344 14,021 10,621 10,419 10,355 5,696 5,121 21.31%
Div Payout % 113.98% 139.78% 72.89% 67.52% 77.12% 70.42% 30.71% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 517,591 482,135 447,174 411,589 358,306 313,824 294,987 9.81%
NOSH 108,966 107,860 106,217 104,199 103,556 103,572 102,426 1.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.72% 9.32% 20.72% 22.12% 10.21% 8.42% 45.06% -
ROE 2.77% 2.08% 3.26% 3.75% 3.75% 2.58% 5.65% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 95.92 99.68 68.70 68.89 126.59 92.80 36.13 17.65%
EPS 13.16 9.30 13.72 14.81 12.97 7.81 16.28 -3.48%
DPS 15.00 13.00 10.00 10.00 10.00 5.50 5.00 20.07%
NAPS 4.75 4.47 4.21 3.95 3.46 3.03 2.88 8.68%
Adjusted Per Share Value based on latest NOSH - 104,199
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.78 17.26 11.72 11.53 21.05 15.43 5.94 18.87%
EPS 2.30 1.61 2.34 2.48 2.16 1.30 2.68 -2.51%
DPS 2.62 2.25 1.71 1.67 1.66 0.91 0.82 21.34%
NAPS 0.8311 0.7742 0.718 0.6609 0.5753 0.5039 0.4737 9.81%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.06 0.67 0.87 0.71 0.71 0.80 0.47 -
P/RPS 1.11 0.67 1.27 1.03 0.56 0.86 1.30 -2.59%
P/EPS 8.05 7.20 6.34 4.79 5.48 10.24 2.89 18.59%
EY 12.42 13.88 15.77 20.86 18.26 9.76 34.64 -15.70%
DY 14.15 19.40 11.49 14.08 14.08 6.88 10.64 4.86%
P/NAPS 0.22 0.15 0.21 0.18 0.21 0.26 0.16 5.44%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 26/02/08 14/02/07 23/02/06 24/02/05 26/02/04 -
Price 1.11 0.68 0.77 0.85 0.70 0.80 0.57 -
P/RPS 1.16 0.68 1.12 1.23 0.55 0.86 1.58 -5.01%
P/EPS 8.43 7.31 5.61 5.74 5.40 10.24 3.50 15.76%
EY 11.86 13.68 17.82 17.42 18.52 9.76 28.56 -13.61%
DY 13.51 19.12 12.99 11.76 14.29 6.88 8.77 7.46%
P/NAPS 0.23 0.15 0.18 0.22 0.20 0.26 0.20 2.35%

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