[PARAMON] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -7.22%
YoY- -26.74%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 474,271 433,745 423,859 386,150 334,607 316,398 519,743 -1.51%
PBT 103,707 180,737 88,693 55,597 73,470 74,535 83,096 3.75%
Tax -37,038 -29,732 -24,476 -15,287 -17,806 -15,997 -25,629 6.32%
NP 66,669 151,005 64,217 40,310 55,664 58,538 57,467 2.50%
-
NP to SH 66,669 151,005 64,217 38,963 53,187 56,605 56,885 2.67%
-
Tax Rate 35.71% 16.45% 27.60% 27.50% 24.24% 21.46% 30.84% -
Total Cost 407,602 282,740 359,642 345,840 278,943 257,860 462,276 -2.07%
-
Net Worth 685,342 653,758 544,870 491,432 465,144 418,222 371,966 10.71%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 33,779 40,329 30,390 22,645 16,945 16,123 18,641 10.40%
Div Payout % 50.67% 26.71% 47.32% 58.12% 31.86% 28.48% 32.77% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 685,342 653,758 544,870 491,432 465,144 418,222 371,966 10.71%
NOSH 337,607 120,619 111,883 108,007 107,672 104,294 103,611 21.73%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.06% 34.81% 15.15% 10.44% 16.64% 18.50% 11.06% -
ROE 9.73% 23.10% 11.79% 7.93% 11.43% 13.53% 15.29% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 140.48 359.60 378.84 357.52 310.76 303.37 501.63 -19.09%
EPS 19.75 125.19 57.40 36.07 49.40 54.27 54.90 -15.65%
DPS 10.00 33.44 27.16 21.00 15.74 15.50 18.00 -9.32%
NAPS 2.03 5.42 4.87 4.55 4.32 4.01 3.59 -9.05%
Adjusted Per Share Value based on latest NOSH - 108,007
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 76.10 69.60 68.01 61.96 53.69 50.77 83.40 -1.51%
EPS 10.70 24.23 10.30 6.25 8.53 9.08 9.13 2.67%
DPS 5.42 6.47 4.88 3.63 2.72 2.59 2.99 10.41%
NAPS 1.0997 1.049 0.8743 0.7886 0.7464 0.6711 0.5969 10.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.60 1.94 1.21 0.71 0.79 0.83 0.78 -
P/RPS 1.14 0.54 0.32 0.20 0.25 0.27 0.16 38.67%
P/EPS 8.10 1.55 2.11 1.97 1.60 1.53 1.42 33.63%
EY 12.34 64.53 47.44 50.81 62.53 65.39 70.39 -25.16%
DY 6.25 17.23 22.45 29.58 19.92 18.67 23.08 -19.54%
P/NAPS 0.79 0.36 0.25 0.16 0.18 0.21 0.22 23.72%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 19/05/11 20/05/10 14/05/09 15/05/08 16/05/07 23/05/06 -
Price 1.57 2.04 1.27 0.83 0.86 0.89 0.77 -
P/RPS 1.12 0.57 0.34 0.23 0.28 0.29 0.15 39.76%
P/EPS 7.95 1.63 2.21 2.30 1.74 1.64 1.40 33.53%
EY 12.58 61.37 45.19 43.46 57.44 60.98 71.30 -25.08%
DY 6.37 16.39 21.39 25.30 18.30 17.42 23.38 -19.46%
P/NAPS 0.77 0.38 0.26 0.18 0.20 0.22 0.21 24.15%

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