[PARAMON] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

13-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 13.25%

YoY- -21.52%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	471,115	427,046	447,172	397,061	352,751	293,710	491,779	-0.71%
YoY %	10.32%	-4.50%	12.62%	12.56%	20.10%	-40.28%	-	-
Horiz. %	95.80%	86.84%	90.93%	80.74%	71.73%	59.72%	100.00%	-
PBT	91,077	177,030	101,974	60,383	77,602	71,432	77,508	2.72%
YoY %	-48.55%	73.60%	68.88%	-22.19%	8.64%	-7.84%	-	-
Horiz. %	117.51%	228.40%	131.57%	77.91%	100.12%	92.16%	100.00%	-
Tax	-31,742	-29,589	-29,942	-15,733	-18,726	-15,339	-22,479	5.91%
YoY %	-7.28%	1.18%	-90.31%	15.98%	-22.08%	31.76%	-	-
Horiz. %	141.21%	131.63%	133.20%	69.99%	83.30%	68.24%	100.00%	-
NP	59,335	147,441	72,032	44,650	58,876	56,093	55,029	1.26%
YoY %	-59.76%	104.69%	61.33%	-24.16%	4.96%	1.93%	-	-
Horiz. %	107.82%	267.93%	130.90%	81.14%	106.99%	101.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,335	147,441	72,032	44,124	56,221	54,013	54,084	1.55%
YoY %	-59.76%	104.69%	63.25%	-21.52%	4.09%	-0.13%	-	-
Horiz. %	109.71%	272.61%	133.19%	81.58%	103.95%	99.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.85%	16.71%	29.36%	26.06%	24.13%	21.47%	29.00%	-
YoY %	108.56%	-43.09%	12.66%	8.00%	12.39%	-25.97%	-	-
Horiz. %	120.17%	57.62%	101.24%	89.86%	83.21%	74.03%	100.00%	-
Total Cost	411,780	279,605	375,140	352,411	293,875	237,617	436,750	-0.97%
YoY %	47.27%	-25.47%	6.45%	19.92%	23.68%	-45.59%	-	-
Horiz. %	94.28%	64.02%	85.89%	80.69%	67.29%	54.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	682,382	658,838	554,071	499,143	471,058	428,983	384,752	10.01%
YoY %	3.57%	18.91%	11.00%	5.96%	9.81%	11.50%	-	-
Horiz. %	177.36%	171.24%	144.01%	129.73%	122.43%	111.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	27,020	40,192	33,375	28,067	19,245	16,744	16,059	9.05%
YoY %	-32.77%	20.43%	18.91%	45.84%	14.94%	4.27%	-	-
Horiz. %	168.25%	250.28%	207.83%	174.77%	119.84%	104.27%	100.00%	-
Div Payout %	45.54%	27.26%	46.33%	63.61%	34.23%	31.00%	29.69%	-
YoY %	67.06%	-41.16%	-27.17%	85.83%	10.42%	4.41%	-	-
Horiz. %	153.38%	91.82%	156.05%	214.25%	115.29%	104.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	682,382	658,838	554,071	499,143	471,058	428,983	384,752	10.01%
YoY %	3.57%	18.91%	11.00%	5.96%	9.81%	11.50%	-	-
Horiz. %	177.36%	171.24%	144.01%	129.73%	122.43%	111.50%	100.00%	-
NOSH	337,813	337,865	113,539	108,039	107,793	105,401	103,706	21.73%
YoY %	-0.02%	197.58%	5.09%	0.23%	2.27%	1.63%	-	-
Horiz. %	325.74%	325.79%	109.48%	104.18%	103.94%	101.63%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	12.59%	34.53%	16.11%	11.25%	16.69%	19.10%	11.19%	-
YoY %	-63.54%	114.34%	43.20%	-32.59%	-12.62%	70.69%	-	-
Horiz. %	112.51%	308.58%	143.97%	100.54%	149.15%	170.69%	100.00%	-
ROE	8.70%	22.38%	13.00%	8.84%	11.94%	12.59%	14.06%	-
YoY %	-61.13%	72.15%	47.06%	-25.96%	-5.16%	-10.46%	-	-
Horiz. %	61.88%	159.17%	92.46%	62.87%	84.92%	89.54%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	139.46	126.40	393.85	367.51	327.25	278.66	474.20	-18.43%
YoY %	10.33%	-67.91%	7.17%	12.30%	17.44%	-41.24%	-	-
Horiz. %	29.41%	26.66%	83.06%	77.50%	69.01%	58.76%	100.00%	-
EPS	17.56	43.64	63.44	40.84	52.16	51.25	52.15	-16.57%
YoY %	-59.76%	-31.21%	55.34%	-21.70%	1.78%	-1.73%	-	-
Horiz. %	33.67%	83.68%	121.65%	78.31%	100.02%	98.27%	100.00%	-
DPS	8.00	11.90	29.40	26.00	18.00	16.00	15.50	-10.42%
YoY %	-32.77%	-59.52%	13.08%	44.44%	12.50%	3.23%	-	-
Horiz. %	51.61%	76.77%	189.68%	167.74%	116.13%	103.23%	100.00%	-
NAPS	2.02	1.95	4.88	4.62	4.37	4.07	3.71	-9.62%
YoY %	3.59%	-60.04%	5.63%	5.72%	7.37%	9.70%	-	-
Horiz. %	54.45%	52.56%	131.54%	124.53%	117.79%	109.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 108,039
RPS	75.65	68.57	71.80	63.76	56.64	47.16	78.97	-0.71%
YoY %	10.33%	-4.50%	12.61%	12.57%	20.10%	-40.28%	-	-
Horiz. %	95.80%	86.83%	90.92%	80.74%	71.72%	59.72%	100.00%	-
EPS	9.53	23.67	11.57	7.09	9.03	8.67	8.68	1.56%
YoY %	-59.74%	104.58%	63.19%	-21.48%	4.15%	-0.12%	-	-
Horiz. %	109.79%	272.70%	133.29%	81.68%	104.03%	99.88%	100.00%	-
DPS	4.34	6.45	5.36	4.51	3.09	2.69	2.58	9.04%
YoY %	-32.71%	20.34%	18.85%	45.95%	14.87%	4.26%	-	-
Horiz. %	168.22%	250.00%	207.75%	174.81%	119.77%	104.26%	100.00%	-
NAPS	1.0957	1.0579	0.8897	0.8015	0.7564	0.6888	0.6178	10.01%
YoY %	3.57%	18.91%	11.00%	5.96%	9.81%	11.49%	-	-
Horiz. %	177.36%	171.24%	144.01%	129.73%	122.43%	111.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.74	2.01	1.25	0.78	0.79	0.90	0.74	-
P/RPS	1.25	1.59	0.32	0.21	0.24	0.32	0.16	40.81%
YoY %	-21.38%	396.88%	52.38%	-12.50%	-25.00%	100.00%	-	-
Horiz. %	781.25%	993.75%	200.00%	131.25%	150.00%	200.00%	100.00%	-
P/EPS	9.91	4.61	1.97	1.91	1.51	1.76	1.42	38.19%
YoY %	114.97%	134.01%	3.14%	26.49%	-14.20%	23.94%	-	-
Horiz. %	697.89%	324.65%	138.73%	134.51%	106.34%	123.94%	100.00%	-
EY	10.09	21.71	50.75	52.36	66.02	56.94	70.47	-27.64%
YoY %	-53.52%	-57.22%	-3.07%	-20.69%	15.95%	-19.20%	-	-
Horiz. %	14.32%	30.81%	72.02%	74.30%	93.69%	80.80%	100.00%	-
DY	4.60	5.92	23.52	33.33	22.78	17.78	20.95	-22.31%
YoY %	-22.30%	-74.83%	-29.43%	46.31%	28.12%	-15.13%	-	-
Horiz. %	21.96%	28.26%	112.27%	159.09%	108.74%	84.87%	100.00%	-
P/NAPS	0.86	1.03	0.26	0.17	0.18	0.22	0.20	27.49%
YoY %	-16.50%	296.15%	52.94%	-5.56%	-18.18%	10.00%	-	-
Horiz. %	430.00%	515.00%	130.00%	85.00%	90.00%	110.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	16/08/11	19/08/10	13/08/09	14/08/08	16/08/07	17/08/06	-
Price	1.57	1.77	1.52	0.86	0.79	0.81	0.69	-
P/RPS	1.13	1.40	0.39	0.23	0.24	0.29	0.15	39.96%
YoY %	-19.29%	258.97%	69.57%	-4.17%	-17.24%	93.33%	-	-
Horiz. %	753.33%	933.33%	260.00%	153.33%	160.00%	193.33%	100.00%	-
P/EPS	8.94	4.06	2.40	2.11	1.51	1.58	1.32	37.50%
YoY %	120.20%	69.17%	13.74%	39.74%	-4.43%	19.70%	-	-
Horiz. %	677.27%	307.58%	181.82%	159.85%	114.39%	119.70%	100.00%	-
EY	11.19	24.65	41.74	47.49	66.02	63.27	75.58	-27.24%
YoY %	-54.60%	-40.94%	-12.11%	-28.07%	4.35%	-16.29%	-	-
Horiz. %	14.81%	32.61%	55.23%	62.83%	87.35%	83.71%	100.00%	-
DY	5.10	6.72	19.34	30.23	22.78	19.75	22.46	-21.87%
YoY %	-24.11%	-65.25%	-36.02%	32.70%	15.34%	-12.07%	-	-
Horiz. %	22.71%	29.92%	86.11%	134.59%	101.42%	87.93%	100.00%	-
P/NAPS	0.78	0.91	0.31	0.19	0.18	0.20	0.19	26.51%
YoY %	-14.29%	193.55%	63.16%	5.56%	-10.00%	5.26%	-	-
Horiz. %	410.53%	478.95%	163.16%	100.00%	94.74%	105.26%	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