[PARAMON] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

16-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 20.61%

YoY- 14.36%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	474,168	437,683	433,860	407,907	364,220	298,888	426,638	1.77%
YoY %	8.34%	0.88%	6.36%	11.99%	21.86%	-29.94%	-	-
Horiz. %	111.14%	102.59%	101.69%	95.61%	85.37%	70.06%	100.00%	-
PBT	88,178	168,264	112,022	71,073	63,848	72,743	78,066	2.04%
YoY %	-47.60%	50.21%	57.62%	11.32%	-12.23%	-6.82%	-	-
Horiz. %	112.95%	215.54%	143.50%	91.04%	81.79%	93.18%	100.00%	-
Tax	-28,948	-27,525	-34,675	-17,861	-14,711	-20,207	-16,968	9.30%
YoY %	-5.17%	20.62%	-94.14%	-21.41%	27.20%	-19.09%	-	-
Horiz. %	170.60%	162.22%	204.36%	105.26%	86.70%	119.09%	100.00%	-
NP	59,230	140,739	77,347	53,212	49,137	52,536	61,098	-0.51%
YoY %	-57.92%	81.96%	45.36%	8.29%	-6.47%	-14.01%	-	-
Horiz. %	96.94%	230.35%	126.59%	87.09%	80.42%	85.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,230	140,739	77,347	53,219	46,535	50,154	59,863	-0.17%
YoY %	-57.92%	81.96%	45.34%	14.36%	-7.22%	-16.22%	-	-
Horiz. %	98.94%	235.10%	129.21%	88.90%	77.74%	83.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.83%	16.36%	30.95%	25.13%	23.04%	27.78%	21.74%	-
YoY %	100.67%	-47.14%	23.16%	9.07%	-17.06%	27.78%	-	-
Horiz. %	151.01%	75.25%	142.36%	115.59%	105.98%	127.78%	100.00%	-
Total Cost	414,938	296,944	356,513	354,695	315,083	246,352	365,540	2.13%
YoY %	39.74%	-16.71%	0.51%	12.57%	27.90%	-32.61%	-	-
Horiz. %	113.51%	81.23%	97.53%	97.03%	86.20%	67.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	685,287	655,068	567,194	503,532	471,316	432,864	397,736	9.48%
YoY %	4.61%	15.49%	12.64%	6.84%	8.88%	8.83%	-	-
Horiz. %	172.30%	164.70%	142.61%	126.60%	118.50%	108.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	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 %	45.62%	28.56%	43.15%	52.74%	41.36%	33.39%	26.83%	-
YoY %	59.73%	-33.81%	-18.18%	27.51%	23.87%	24.45%	-	-
Horiz. %	170.03%	106.45%	160.83%	196.57%	154.16%	124.45%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	685,287	655,068	567,194	503,532	471,316	432,864	397,736	9.48%
YoY %	4.61%	15.49%	12.64%	6.84%	8.88%	8.83%	-	-
Horiz. %	172.30%	164.70%	142.61%	126.60%	118.50%	108.83%	100.00%	-
NOSH	337,579	337,664	116,467	108,520	107,852	106,094	103,847	21.68%
YoY %	-0.03%	189.92%	7.32%	0.62%	1.66%	2.16%	-	-
Horiz. %	325.07%	325.16%	112.15%	104.50%	103.86%	102.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	12.49%	32.16%	17.83%	13.05%	13.49%	17.58%	14.32%	-
YoY %	-61.16%	80.37%	36.63%	-3.26%	-23.27%	22.77%	-	-
Horiz. %	87.22%	224.58%	124.51%	91.13%	94.20%	122.77%	100.00%	-
ROE	8.64%	21.48%	13.64%	10.57%	9.87%	11.59%	15.05%	-
YoY %	-59.78%	57.48%	29.04%	7.09%	-14.84%	-22.99%	-	-
Horiz. %	57.41%	142.72%	90.63%	70.23%	65.58%	77.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	140.46	129.62	372.52	375.88	337.70	281.72	410.83	-16.36%
YoY %	8.36%	-65.20%	-0.89%	11.31%	19.87%	-31.43%	-	-
Horiz. %	34.19%	31.55%	90.67%	91.49%	82.20%	68.57%	100.00%	-
EPS	17.55	41.68	66.41	49.04	43.15	47.27	57.64	-17.96%
YoY %	-57.89%	-37.24%	35.42%	13.65%	-8.72%	-17.99%	-	-
Horiz. %	30.45%	72.31%	115.22%	85.08%	74.86%	82.01%	100.00%	-
DPS	8.00	11.90	28.66	26.00	18.00	16.00	15.50	-10.42%
YoY %	-32.77%	-58.48%	10.23%	44.44%	12.50%	3.23%	-	-
Horiz. %	51.61%	76.77%	184.90%	167.74%	116.13%	103.23%	100.00%	-
NAPS	2.03	1.94	4.87	4.64	4.37	4.08	3.83	-10.03%
YoY %	4.64%	-60.16%	4.96%	6.18%	7.11%	6.53%	-	-
Horiz. %	53.00%	50.65%	127.15%	121.15%	114.10%	106.53%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 108,520
RPS	76.14	70.28	69.67	65.50	58.48	47.99	68.51	1.77%
YoY %	8.34%	0.88%	6.37%	12.00%	21.86%	-29.95%	-	-
Horiz. %	111.14%	102.58%	101.69%	95.61%	85.36%	70.05%	100.00%	-
EPS	9.51	22.60	12.42	8.55	7.47	8.05	9.61	-0.17%
YoY %	-57.92%	81.96%	45.26%	14.46%	-7.20%	-16.23%	-	-
Horiz. %	98.96%	235.17%	129.24%	88.97%	77.73%	83.77%	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	1.1004	1.0519	0.9108	0.8085	0.7568	0.6951	0.6387	9.48%
YoY %	4.61%	15.49%	12.65%	6.83%	8.88%	8.83%	-	-
Horiz. %	172.29%	164.69%	142.60%	126.59%	118.49%	108.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.51	1.61	1.60	0.89	0.80	0.87	0.66	-
P/RPS	1.08	1.24	0.43	0.24	0.24	0.31	0.16	37.43%
YoY %	-12.90%	188.37%	79.17%	0.00%	-22.58%	93.75%	-	-
Horiz. %	675.00%	775.00%	268.75%	150.00%	150.00%	193.75%	100.00%	-
P/EPS	8.61	3.86	2.41	1.81	1.85	1.84	1.14	40.02%
YoY %	123.06%	60.17%	33.15%	-2.16%	0.54%	61.40%	-	-
Horiz. %	755.26%	338.60%	211.40%	158.77%	162.28%	161.40%	100.00%	-
EY	11.62	25.89	41.51	55.10	53.93	54.34	87.34	-28.52%
YoY %	-55.12%	-37.63%	-24.66%	2.17%	-0.75%	-37.78%	-	-
Horiz. %	13.30%	29.64%	47.53%	63.09%	61.75%	62.22%	100.00%	-
DY	5.30	7.39	17.91	29.21	22.50	18.39	23.48	-21.95%
YoY %	-28.28%	-58.74%	-38.69%	29.82%	22.35%	-21.68%	-	-
Horiz. %	22.57%	31.47%	76.28%	124.40%	95.83%	78.32%	100.00%	-
P/NAPS	0.74	0.83	0.33	0.19	0.18	0.21	0.17	27.75%
YoY %	-10.84%	151.52%	73.68%	5.56%	-14.29%	23.53%	-	-
Horiz. %	435.29%	488.24%	194.12%	111.76%	105.88%	123.53%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	17/11/11	16/11/10	16/11/09	13/11/08	12/11/07	16/11/06	-
Price	1.49	1.62	1.84	0.95	0.72	0.85	0.67	-
P/RPS	1.06	1.25	0.49	0.25	0.21	0.30	0.16	37.00%
YoY %	-15.20%	155.10%	96.00%	19.05%	-30.00%	87.50%	-	-
Horiz. %	662.50%	781.25%	306.25%	156.25%	131.25%	187.50%	100.00%	-
P/EPS	8.49	3.89	2.77	1.94	1.67	1.80	1.16	39.29%
YoY %	118.25%	40.43%	42.78%	16.17%	-7.22%	55.17%	-	-
Horiz. %	731.90%	335.34%	238.79%	167.24%	143.97%	155.17%	100.00%	-
EY	11.78	25.73	36.09	51.62	59.93	55.62	86.04	-28.18%
YoY %	-54.22%	-28.71%	-30.09%	-13.87%	7.75%	-35.36%	-	-
Horiz. %	13.69%	29.90%	41.95%	60.00%	69.65%	64.64%	100.00%	-
DY	5.37	7.35	15.57	27.37	25.00	18.82	23.13	-21.58%
YoY %	-26.94%	-52.79%	-43.11%	9.48%	32.84%	-18.63%	-	-
Horiz. %	23.22%	31.78%	67.32%	118.33%	108.08%	81.37%	100.00%	-
P/NAPS	0.73	0.84	0.38	0.20	0.16	0.21	0.17	27.46%
YoY %	-13.10%	121.05%	90.00%	25.00%	-23.81%	23.53%	-	-
Horiz. %	429.41%	494.12%	223.53%	117.65%	94.12%	123.53%	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