[PARAMON] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.1%
YoY- 36.99%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 450,048 473,844 432,251 404,909 398,761 300,078 367,328 3.43%
PBT 76,247 110,350 177,116 79,332 59,977 68,340 82,375 -1.27%
Tax -19,793 -38,593 -28,916 -21,804 -15,939 -16,556 -18,784 0.87%
NP 56,454 71,757 148,200 57,528 44,038 51,784 63,591 -1.96%
-
NP to SH 56,454 71,757 148,200 57,528 41,993 49,295 61,867 -1.51%
-
Tax Rate 25.96% 34.97% 16.33% 27.48% 26.58% 24.23% 22.80% -
Total Cost 393,594 402,087 284,051 347,381 354,723 248,294 303,737 4.40%
-
Net Worth 698,754 672,081 612,765 517,591 482,135 447,174 411,589 9.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 27,012 33,779 40,329 30,390 22,645 16,945 16,123 8.97%
Div Payout % 47.85% 47.08% 27.21% 52.83% 53.93% 34.38% 26.06% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 698,754 672,081 612,765 517,591 482,135 447,174 411,589 9.21%
NOSH 337,562 337,729 116,495 108,966 107,860 106,217 104,199 21.61%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.54% 15.14% 34.29% 14.21% 11.04% 17.26% 17.31% -
ROE 8.08% 10.68% 24.19% 11.11% 8.71% 11.02% 15.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 133.32 140.30 371.05 371.59 369.70 282.51 352.52 -14.94%
EPS 16.72 21.25 127.22 52.79 38.93 46.41 59.37 -19.02%
DPS 8.00 10.00 34.62 28.00 21.00 16.00 15.50 -10.42%
NAPS 2.07 1.99 5.26 4.75 4.47 4.21 3.95 -10.20%
Adjusted Per Share Value based on latest NOSH - 108,966
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 72.22 76.03 69.36 64.97 63.99 48.15 58.94 3.44%
EPS 9.06 11.51 23.78 9.23 6.74 7.91 9.93 -1.51%
DPS 4.33 5.42 6.47 4.88 3.63 2.72 2.59 8.93%
NAPS 1.1212 1.0784 0.9833 0.8305 0.7737 0.7176 0.6605 9.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.50 1.54 1.61 1.06 0.67 0.87 0.71 -
P/RPS 1.13 1.10 0.43 0.29 0.18 0.31 0.20 33.42%
P/EPS 8.97 7.25 1.27 2.01 1.72 1.87 1.20 39.78%
EY 11.15 13.80 79.02 49.81 58.11 53.34 83.62 -28.50%
DY 5.33 6.49 21.50 26.42 31.34 18.39 21.83 -20.92%
P/NAPS 0.72 0.77 0.31 0.22 0.15 0.21 0.18 25.96%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 24/02/11 24/02/10 26/02/09 26/02/08 14/02/07 -
Price 1.61 1.65 1.61 1.11 0.68 0.77 0.85 -
P/RPS 1.21 1.18 0.43 0.30 0.18 0.27 0.24 30.91%
P/EPS 9.63 7.77 1.27 2.10 1.75 1.66 1.43 37.37%
EY 10.39 12.88 79.02 47.56 57.25 60.27 69.85 -27.18%
DY 4.97 6.06 21.50 25.23 30.88 20.78 18.24 -19.46%
P/NAPS 0.78 0.83 0.31 0.23 0.15 0.18 0.22 23.46%

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