[PARAMON] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
05-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 10.27%
YoY- 109.33%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 316,398 519,743 320,685 166,805 204,741 184,683 146,001 13.75%
PBT 74,535 83,096 49,296 33,652 22,289 34,408 31,088 15.68%
Tax -15,997 -25,629 -17,223 -9,112 -10,566 -12,046 -11,871 5.09%
NP 58,538 57,467 32,073 24,540 11,723 22,362 19,217 20.38%
-
NP to SH 56,605 56,885 32,073 24,540 11,723 22,362 19,217 19.71%
-
Tax Rate 21.46% 30.84% 34.94% 27.08% 47.40% 35.01% 38.19% -
Total Cost 257,860 462,276 288,612 142,265 193,018 162,321 126,784 12.55%
-
Net Worth 418,222 371,966 326,269 301,558 280,891 274,998 253,812 8.67%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 16,123 18,641 9,321 8,172 7,552 7,499 4,744 22.60%
Div Payout % 28.48% 32.77% 29.06% 33.30% 64.43% 33.54% 24.69% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 418,222 371,966 326,269 301,558 280,891 274,998 253,812 8.67%
NOSH 104,294 103,611 103,577 103,628 101,404 100,364 99,926 0.71%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.50% 11.06% 10.00% 14.71% 5.73% 12.11% 13.16% -
ROE 13.53% 15.29% 9.83% 8.14% 4.17% 8.13% 7.57% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 303.37 501.63 309.61 160.96 201.90 184.01 146.11 12.94%
EPS 54.27 54.90 30.97 23.68 11.56 22.28 19.23 18.86%
DPS 15.50 18.00 9.00 7.89 7.50 7.50 4.75 21.77%
NAPS 4.01 3.59 3.15 2.91 2.77 2.74 2.54 7.90%
Adjusted Per Share Value based on latest NOSH - 103,628
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 50.77 83.40 51.46 26.77 32.85 29.63 23.43 13.74%
EPS 9.08 9.13 5.15 3.94 1.88 3.59 3.08 19.73%
DPS 2.59 2.99 1.50 1.31 1.21 1.20 0.76 22.66%
NAPS 0.6711 0.5969 0.5235 0.4839 0.4507 0.4413 0.4073 8.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.83 0.78 0.82 1.07 0.46 0.61 0.32 -
P/RPS 0.27 0.16 0.26 0.66 0.23 0.33 0.22 3.47%
P/EPS 1.53 1.42 2.65 4.52 3.98 2.74 1.66 -1.34%
EY 65.39 70.39 37.76 22.13 25.13 36.53 60.10 1.41%
DY 18.67 23.08 10.98 7.37 16.30 12.30 14.84 3.89%
P/NAPS 0.21 0.22 0.26 0.37 0.17 0.22 0.13 8.31%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/05/07 23/05/06 26/05/05 05/05/04 27/05/03 22/05/02 23/05/01 -
Price 0.89 0.77 0.82 1.01 0.50 0.64 0.41 -
P/RPS 0.29 0.15 0.26 0.63 0.25 0.35 0.28 0.58%
P/EPS 1.64 1.40 2.65 4.27 4.33 2.87 2.13 -4.26%
EY 60.98 71.30 37.76 23.45 23.12 34.81 46.91 4.46%
DY 17.42 23.38 10.98 7.81 15.00 11.72 11.59 7.02%
P/NAPS 0.22 0.21 0.26 0.35 0.18 0.23 0.16 5.44%

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