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

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 12.17%

YoY- 63.25%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	479,923	471,115	427,046	447,172	397,061	352,751	293,710	8.51%
YoY %	1.87%	10.32%	-4.50%	12.62%	12.56%	20.10%	-	-
Horiz. %	163.40%	160.40%	145.40%	152.25%	135.19%	120.10%	100.00%	-
PBT	73,597	91,077	177,030	101,974	60,383	77,602	71,432	0.49%
YoY %	-19.19%	-48.55%	73.60%	68.88%	-22.19%	8.64%	-	-
Horiz. %	103.03%	127.50%	247.83%	142.76%	84.53%	108.64%	100.00%	-
Tax	-19,944	-31,742	-29,589	-29,942	-15,733	-18,726	-15,339	4.46%
YoY %	37.17%	-7.28%	1.18%	-90.31%	15.98%	-22.08%	-	-
Horiz. %	130.02%	206.94%	192.90%	195.20%	102.57%	122.08%	100.00%	-
NP	53,653	59,335	147,441	72,032	44,650	58,876	56,093	-0.73%
YoY %	-9.58%	-59.76%	104.69%	61.33%	-24.16%	4.96%	-	-
Horiz. %	95.65%	105.78%	262.85%	128.42%	79.60%	104.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,653	59,335	147,441	72,032	44,124	56,221	54,013	-0.11%
YoY %	-9.58%	-59.76%	104.69%	63.25%	-21.52%	4.09%	-	-
Horiz. %	99.33%	109.85%	272.97%	133.36%	81.69%	104.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.10%	34.85%	16.71%	29.36%	26.06%	24.13%	21.47%	-
YoY %	-22.24%	108.56%	-43.09%	12.66%	8.00%	12.39%	-	-
Horiz. %	126.22%	162.32%	77.83%	136.75%	121.38%	112.39%	100.00%	-
Total Cost	426,270	411,780	279,605	375,140	352,411	293,875	237,617	10.22%
YoY %	3.52%	47.27%	-25.47%	6.45%	19.92%	23.68%	-	-
Horiz. %	179.39%	173.30%	117.67%	157.88%	148.31%	123.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	706,697	682,382	658,838	554,071	499,143	471,058	428,983	8.66%
YoY %	3.56%	3.57%	18.91%	11.00%	5.96%	9.81%	-	-
Horiz. %	164.74%	159.07%	153.58%	129.16%	116.35%	109.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	25,331	27,020	40,192	33,375	28,067	19,245	16,744	7.13%
YoY %	-6.25%	-32.77%	20.43%	18.91%	45.84%	14.94%	-	-
Horiz. %	151.28%	161.37%	240.04%	199.33%	167.62%	114.94%	100.00%	-
Div Payout %	47.21%	45.54%	27.26%	46.33%	63.61%	34.23%	31.00%	-
YoY %	3.67%	67.06%	-41.16%	-27.17%	85.83%	10.42%	-	-
Horiz. %	152.29%	146.90%	87.94%	149.45%	205.19%	110.42%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	706,697	682,382	658,838	554,071	499,143	471,058	428,983	8.66%
YoY %	3.56%	3.57%	18.91%	11.00%	5.96%	9.81%	-	-
Horiz. %	164.74%	159.07%	153.58%	129.16%	116.35%	109.81%	100.00%	-
NOSH	338,132	337,813	337,865	113,539	108,039	107,793	105,401	21.42%
YoY %	0.09%	-0.02%	197.58%	5.09%	0.23%	2.27%	-	-
Horiz. %	320.81%	320.50%	320.55%	107.72%	102.50%	102.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	11.18%	12.59%	34.53%	16.11%	11.25%	16.69%	19.10%	-
YoY %	-11.20%	-63.54%	114.34%	43.20%	-32.59%	-12.62%	-	-
Horiz. %	58.53%	65.92%	180.79%	84.35%	58.90%	87.38%	100.00%	-
ROE	7.59%	8.70%	22.38%	13.00%	8.84%	11.94%	12.59%	-
YoY %	-12.76%	-61.13%	72.15%	47.06%	-25.96%	-5.16%	-	-
Horiz. %	60.29%	69.10%	177.76%	103.26%	70.21%	94.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	141.93	139.46	126.40	393.85	367.51	327.25	278.66	-10.62%
YoY %	1.77%	10.33%	-67.91%	7.17%	12.30%	17.44%	-	-
Horiz. %	50.93%	50.05%	45.36%	141.34%	131.88%	117.44%	100.00%	-
EPS	15.87	17.56	43.64	63.44	40.84	52.16	51.25	-17.73%
YoY %	-9.62%	-59.76%	-31.21%	55.34%	-21.70%	1.78%	-	-
Horiz. %	30.97%	34.26%	85.15%	123.79%	79.69%	101.78%	100.00%	-
DPS	7.50	8.00	11.90	29.40	26.00	18.00	16.00	-11.85%
YoY %	-6.25%	-32.77%	-59.52%	13.08%	44.44%	12.50%	-	-
Horiz. %	46.88%	50.00%	74.38%	183.75%	162.50%	112.50%	100.00%	-
NAPS	2.09	2.02	1.95	4.88	4.62	4.37	4.07	-10.50%
YoY %	3.47%	3.59%	-60.04%	5.63%	5.72%	7.37%	-	-
Horiz. %	51.35%	49.63%	47.91%	119.90%	113.51%	107.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 113,539
RPS	77.01	75.60	68.53	71.75	63.71	56.60	47.13	8.51%
YoY %	1.87%	10.32%	-4.49%	12.62%	12.56%	20.09%	-	-
Horiz. %	163.40%	160.41%	145.41%	152.24%	135.18%	120.09%	100.00%	-
EPS	8.61	9.52	23.66	11.56	7.08	9.02	8.67	-0.11%
YoY %	-9.56%	-59.76%	104.67%	63.28%	-21.51%	4.04%	-	-
Horiz. %	99.31%	109.80%	272.90%	133.33%	81.66%	104.04%	100.00%	-
DPS	4.06	4.34	6.45	5.36	4.50	3.09	2.69	7.09%
YoY %	-6.45%	-32.71%	20.34%	19.11%	45.63%	14.87%	-	-
Horiz. %	150.93%	161.34%	239.78%	199.26%	167.29%	114.87%	100.00%	-
NAPS	1.134	1.095	1.0572	0.8891	0.8009	0.7559	0.6884	8.66%
YoY %	3.56%	3.58%	18.91%	11.01%	5.95%	9.81%	-	-
Horiz. %	164.73%	159.06%	153.57%	129.15%	116.34%	109.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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	1.11	1.25	1.59	0.32	0.21	0.24	0.32	23.01%
YoY %	-11.20%	-21.38%	396.88%	52.38%	-12.50%	-25.00%	-	-
Horiz. %	346.88%	390.62%	496.88%	100.00%	65.62%	75.00%	100.00%	-
P/EPS	9.89	9.91	4.61	1.97	1.91	1.51	1.76	33.30%
YoY %	-0.20%	114.97%	134.01%	3.14%	26.49%	-14.20%	-	-
Horiz. %	561.93%	563.07%	261.93%	111.93%	108.52%	85.80%	100.00%	-
EY	10.11	10.09	21.71	50.75	52.36	66.02	56.94	-25.01%
YoY %	0.20%	-53.52%	-57.22%	-3.07%	-20.69%	15.95%	-	-
Horiz. %	17.76%	17.72%	38.13%	89.13%	91.96%	115.95%	100.00%	-
DY	4.78	4.60	5.92	23.52	33.33	22.78	17.78	-19.64%
YoY %	3.91%	-22.30%	-74.83%	-29.43%	46.31%	28.12%	-	-
Horiz. %	26.88%	25.87%	33.30%	132.28%	187.46%	128.12%	100.00%	-
P/NAPS	0.75	0.86	1.03	0.26	0.17	0.18	0.22	22.65%
YoY %	-12.79%	-16.50%	296.15%	52.94%	-5.56%	-18.18%	-	-
Horiz. %	340.91%	390.91%	468.18%	118.18%	77.27%	81.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
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	1.09	1.13	1.40	0.39	0.23	0.24	0.29	24.66%
YoY %	-3.54%	-19.29%	258.97%	69.57%	-4.17%	-17.24%	-	-
Horiz. %	375.86%	389.66%	482.76%	134.48%	79.31%	82.76%	100.00%	-
P/EPS	9.77	8.94	4.06	2.40	2.11	1.51	1.58	35.44%
YoY %	9.28%	120.20%	69.17%	13.74%	39.74%	-4.43%	-	-
Horiz. %	618.35%	565.82%	256.96%	151.90%	133.54%	95.57%	100.00%	-
EY	10.24	11.19	24.65	41.74	47.49	66.02	63.27	-26.15%
YoY %	-8.49%	-54.60%	-40.94%	-12.11%	-28.07%	4.35%	-	-
Horiz. %	16.18%	17.69%	38.96%	65.97%	75.06%	104.35%	100.00%	-
DY	4.84	5.10	6.72	19.34	30.23	22.78	19.75	-20.87%
YoY %	-5.10%	-24.11%	-65.25%	-36.02%	32.70%	15.34%	-	-
Horiz. %	24.51%	25.82%	34.03%	97.92%	153.06%	115.34%	100.00%	-
P/NAPS	0.74	0.78	0.91	0.31	0.19	0.18	0.20	24.34%
YoY %	-5.13%	-14.29%	193.55%	63.16%	5.56%	-10.00%	-	-
Horiz. %	370.00%	390.00%	455.00%	155.00%	95.00%	90.00%	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