[PARAMON] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.35%
YoY- 11.47%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 404,909 398,761 300,078 367,328 502,819 270,984 167,905 15.78%
PBT 79,332 59,977 68,340 82,375 79,841 37,956 31,431 16.66%
Tax -21,804 -15,939 -16,556 -18,784 -24,257 -14,385 -9,177 15.50%
NP 57,528 44,038 51,784 63,591 55,584 23,571 22,254 17.13%
-
NP to SH 57,528 41,993 49,295 61,867 55,503 23,571 22,254 17.13%
-
Tax Rate 27.48% 26.58% 24.23% 22.80% 30.38% 37.90% 29.20% -
Total Cost 347,381 354,723 248,294 303,737 447,235 247,413 145,651 15.57%
-
Net Worth 517,591 482,135 447,174 411,589 358,306 313,824 294,987 9.81%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 30,390 22,645 16,945 16,123 18,641 9,321 8,172 24.44%
Div Payout % 52.83% 53.93% 34.38% 26.06% 33.59% 39.55% 36.72% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 517,591 482,135 447,174 411,589 358,306 313,824 294,987 9.81%
NOSH 108,966 107,860 106,217 104,199 103,556 103,572 102,426 1.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.21% 11.04% 17.26% 17.31% 11.05% 8.70% 13.25% -
ROE 11.11% 8.71% 11.02% 15.03% 15.49% 7.51% 7.54% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 371.59 369.70 282.51 352.52 485.55 261.64 163.93 14.59%
EPS 52.79 38.93 46.41 59.37 53.60 22.76 21.73 15.92%
DPS 28.00 21.00 16.00 15.50 18.00 9.00 8.00 23.19%
NAPS 4.75 4.47 4.21 3.95 3.46 3.03 2.88 8.68%
Adjusted Per Share Value based on latest NOSH - 104,199
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 65.02 64.03 48.18 58.98 80.74 43.51 26.96 15.78%
EPS 9.24 6.74 7.92 9.93 8.91 3.78 3.57 17.15%
DPS 4.88 3.64 2.72 2.59 2.99 1.50 1.31 24.48%
NAPS 0.8311 0.7742 0.718 0.6609 0.5753 0.5039 0.4737 9.81%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.06 0.67 0.87 0.71 0.71 0.80 0.47 -
P/RPS 0.29 0.18 0.31 0.20 0.15 0.31 0.29 0.00%
P/EPS 2.01 1.72 1.87 1.20 1.32 3.52 2.16 -1.19%
EY 49.81 58.11 53.34 83.62 75.49 28.45 46.23 1.24%
DY 26.42 31.34 18.39 21.83 25.35 11.25 17.02 7.59%
P/NAPS 0.22 0.15 0.21 0.18 0.21 0.26 0.16 5.44%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 26/02/08 14/02/07 23/02/06 24/02/05 26/02/04 -
Price 1.11 0.68 0.77 0.85 0.70 0.80 0.57 -
P/RPS 0.30 0.18 0.27 0.24 0.14 0.31 0.35 -2.53%
P/EPS 2.10 1.75 1.66 1.43 1.31 3.52 2.62 -3.61%
EY 47.56 57.25 60.27 69.85 76.57 28.45 38.12 3.75%
DY 25.23 30.88 20.78 18.24 25.71 11.25 14.04 10.25%
P/NAPS 0.23 0.15 0.18 0.22 0.20 0.26 0.20 2.35%

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