[PARAMON] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 294.54%
YoY- 494.09%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 135,443 114,948 139,068 102,907 104,516 107,514 72,973 10.84%
PBT 21,313 17,211 29,142 87,056 21,962 13,703 17,574 3.26%
Tax -6,957 -3,776 -12,931 -1,863 -7,622 -3,679 -2,451 18.97%
NP 14,356 13,435 16,211 85,193 14,340 10,024 15,123 -0.86%
-
NP to SH 14,356 13,435 16,211 85,193 14,340 10,031 14,573 -0.24%
-
Tax Rate 32.64% 21.94% 44.37% 2.14% 34.71% 26.85% 13.95% -
Total Cost 121,087 101,513 122,857 17,714 90,176 97,490 57,850 13.08%
-
Net Worth 726,244 698,754 672,081 612,765 517,591 482,135 447,174 8.40%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 18,578 16,878 16,886 23,299 16,344 14,021 10,621 9.75%
Div Payout % 129.41% 125.63% 104.17% 27.35% 113.98% 139.78% 72.89% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 726,244 698,754 672,081 612,765 517,591 482,135 447,174 8.40%
NOSH 337,788 337,562 337,729 116,495 108,966 107,860 106,217 21.24%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.60% 11.69% 11.66% 82.79% 13.72% 9.32% 20.72% -
ROE 1.98% 1.92% 2.41% 13.90% 2.77% 2.08% 3.26% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 40.10 34.05 41.18 88.34 95.92 99.68 68.70 -8.57%
EPS 4.25 3.98 4.80 73.13 13.16 9.30 13.72 -17.72%
DPS 5.50 5.00 5.00 20.00 15.00 13.00 10.00 -9.47%
NAPS 2.15 2.07 1.99 5.26 4.75 4.47 4.21 -10.58%
Adjusted Per Share Value based on latest NOSH - 116,495
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.75 18.46 22.33 16.52 16.78 17.26 11.72 10.84%
EPS 2.31 2.16 2.60 13.68 2.30 1.61 2.34 -0.21%
DPS 2.98 2.71 2.71 3.74 2.62 2.25 1.71 9.68%
NAPS 1.1662 1.122 1.0792 0.9839 0.8311 0.7742 0.718 8.41%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.52 1.50 1.54 1.61 1.06 0.67 0.87 -
P/RPS 3.79 4.40 3.74 1.82 1.11 0.67 1.27 19.96%
P/EPS 35.76 37.69 32.08 2.20 8.05 7.20 6.34 33.38%
EY 2.80 2.65 3.12 45.42 12.42 13.88 15.77 -25.01%
DY 3.62 3.33 3.25 12.42 14.15 19.40 11.49 -17.49%
P/NAPS 0.71 0.72 0.77 0.31 0.22 0.15 0.21 22.48%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 24/02/12 24/02/11 24/02/10 26/02/09 26/02/08 -
Price 1.57 1.61 1.65 1.61 1.11 0.68 0.77 -
P/RPS 3.92 4.73 4.01 1.82 1.16 0.68 1.12 23.19%
P/EPS 36.94 40.45 34.38 2.20 8.43 7.31 5.61 36.86%
EY 2.71 2.47 2.91 45.42 11.86 13.68 17.82 -26.91%
DY 3.50 3.11 3.03 12.42 13.51 19.12 12.99 -19.61%
P/NAPS 0.73 0.78 0.83 0.31 0.23 0.15 0.18 26.25%

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