[PARAMON] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 10.95%
YoY- 224.39%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 293,710 491,779 393,432 173,087 184,680 206,834 155,337 11.19%
PBT 71,432 77,508 62,117 35,552 19,093 34,216 36,456 11.85%
Tax -15,339 -22,479 -21,605 -8,326 -10,700 -11,797 -13,314 2.38%
NP 56,093 55,029 40,512 27,226 8,393 22,419 23,142 15.89%
-
NP to SH 54,013 54,084 40,379 27,226 8,393 22,419 23,142 15.16%
-
Tax Rate 21.47% 29.00% 34.78% 23.42% 56.04% 34.48% 36.52% -
Total Cost 237,617 436,750 352,920 145,861 176,287 184,415 132,195 10.26%
-
Net Worth 428,983 384,752 341,784 308,659 285,787 277,452 259,070 8.76%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 16,744 16,059 13,982 8,746 7,588 8,014 7,244 14.97%
Div Payout % 31.00% 29.69% 34.63% 32.13% 90.41% 35.75% 31.31% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 428,983 384,752 341,784 308,659 285,787 277,452 259,070 8.76%
NOSH 105,401 103,706 103,570 103,576 101,703 100,526 100,027 0.87%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.10% 11.19% 10.30% 15.73% 4.54% 10.84% 14.90% -
ROE 12.59% 14.06% 11.81% 8.82% 2.94% 8.08% 8.93% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 278.66 474.20 379.87 167.11 181.59 205.75 155.29 10.23%
EPS 51.25 52.15 38.99 26.29 8.25 22.30 23.14 14.16%
DPS 16.00 15.50 13.50 8.44 7.50 8.00 7.25 14.09%
NAPS 4.07 3.71 3.30 2.98 2.81 2.76 2.59 7.82%
Adjusted Per Share Value based on latest NOSH - 103,576
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.16 78.97 63.17 27.79 29.65 33.21 24.94 11.19%
EPS 8.67 8.68 6.48 4.37 1.35 3.60 3.72 15.13%
DPS 2.69 2.58 2.25 1.40 1.22 1.29 1.16 15.04%
NAPS 0.6888 0.6178 0.5488 0.4956 0.4589 0.4455 0.416 8.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.90 0.74 0.82 0.87 0.46 0.60 0.40 -
P/RPS 0.32 0.16 0.22 0.52 0.25 0.29 0.26 3.51%
P/EPS 1.76 1.42 2.10 3.31 5.57 2.69 1.73 0.28%
EY 56.94 70.47 47.54 30.21 17.94 37.17 57.84 -0.26%
DY 17.78 20.95 16.46 9.71 16.30 13.33 18.13 -0.32%
P/NAPS 0.22 0.20 0.25 0.29 0.16 0.22 0.15 6.58%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 17/08/06 25/08/05 26/08/04 21/08/03 21/08/02 22/08/01 -
Price 0.81 0.69 0.82 0.83 0.50 0.64 0.42 -
P/RPS 0.29 0.15 0.22 0.50 0.28 0.31 0.27 1.19%
P/EPS 1.58 1.32 2.10 3.16 6.06 2.87 1.82 -2.32%
EY 63.27 75.58 47.54 31.67 16.50 34.85 55.09 2.33%
DY 19.75 22.46 16.46 10.17 15.00 12.50 17.26 2.27%
P/NAPS 0.20 0.19 0.25 0.28 0.18 0.23 0.16 3.78%

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