[PARAMON] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

20-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 11.63%

YoY- 64.82%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	456,249	474,271	433,745	423,859	386,150	334,607	316,398	6.28%
YoY %	-3.80%	9.34%	2.33%	9.77%	15.40%	5.76%	-	-
Horiz. %	144.20%	149.90%	137.09%	133.96%	122.05%	105.76%	100.00%	-
PBT	77,608	103,707	180,737	88,693	55,597	73,470	74,535	0.67%
YoY %	-25.17%	-42.62%	103.78%	59.53%	-24.33%	-1.43%	-	-
Horiz. %	104.12%	139.14%	242.49%	119.00%	74.59%	98.57%	100.00%	-
Tax	-19,810	-37,038	-29,732	-24,476	-15,287	-17,806	-15,997	3.62%
YoY %	46.51%	-24.57%	-21.47%	-60.11%	14.15%	-11.31%	-	-
Horiz. %	123.84%	231.53%	185.86%	153.00%	95.56%	111.31%	100.00%	-
NP	57,798	66,669	151,005	64,217	40,310	55,664	58,538	-0.21%
YoY %	-13.31%	-55.85%	135.15%	59.31%	-27.58%	-4.91%	-	-
Horiz. %	98.74%	113.89%	257.96%	109.70%	68.86%	95.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,798	66,669	151,005	64,217	38,963	53,187	56,605	0.34%
YoY %	-13.31%	-55.85%	135.15%	64.82%	-26.74%	-6.04%	-	-
Horiz. %	102.11%	117.78%	266.77%	113.45%	68.83%	93.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.53%	35.71%	16.45%	27.60%	27.50%	24.24%	21.46%	-
YoY %	-28.51%	117.08%	-40.40%	0.36%	13.45%	12.95%	-	-
Horiz. %	118.97%	166.40%	76.65%	128.61%	128.15%	112.95%	100.00%	-
Total Cost	398,451	407,602	282,740	359,642	345,840	278,943	257,860	7.51%
YoY %	-2.25%	44.16%	-21.38%	3.99%	23.98%	8.18%	-	-
Horiz. %	154.52%	158.07%	109.65%	139.47%	134.12%	108.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	715,415	685,342	653,758	544,870	491,432	465,144	418,222	9.35%
YoY %	4.39%	4.83%	19.98%	10.87%	5.65%	11.22%	-	-
Horiz. %	171.06%	163.87%	156.32%	130.28%	117.51%	111.22%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	27,012	33,779	40,329	30,390	22,645	16,945	16,123	8.97%
YoY %	-20.03%	-16.24%	32.70%	34.20%	33.64%	5.10%	-	-
Horiz. %	167.54%	209.51%	250.13%	188.49%	140.45%	105.10%	100.00%	-
Div Payout %	46.74%	50.67%	26.71%	47.32%	58.12%	31.86%	28.48%	-
YoY %	-7.76%	89.70%	-43.55%	-18.58%	82.42%	11.87%	-	-
Horiz. %	164.12%	177.91%	93.79%	166.15%	204.07%	111.87%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	715,415	685,342	653,758	544,870	491,432	465,144	418,222	9.35%
YoY %	4.39%	4.83%	19.98%	10.87%	5.65%	11.22%	-	-
Horiz. %	171.06%	163.87%	156.32%	130.28%	117.51%	111.22%	100.00%	-
NOSH	337,459	337,607	120,619	111,883	108,007	107,672	104,294	21.59%
YoY %	-0.04%	179.90%	7.81%	3.59%	0.31%	3.24%	-	-
Horiz. %	323.57%	323.71%	115.65%	107.28%	103.56%	103.24%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	12.67%	14.06%	34.81%	15.15%	10.44%	16.64%	18.50%	-
YoY %	-9.89%	-59.61%	129.77%	45.11%	-37.26%	-10.05%	-	-
Horiz. %	68.49%	76.00%	188.16%	81.89%	56.43%	89.95%	100.00%	-
ROE	8.08%	9.73%	23.10%	11.79%	7.93%	11.43%	13.53%	-
YoY %	-16.96%	-57.88%	95.93%	48.68%	-30.62%	-15.52%	-	-
Horiz. %	59.72%	71.91%	170.73%	87.14%	58.61%	84.48%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	135.20	140.48	359.60	378.84	357.52	310.76	303.37	-12.59%
YoY %	-3.76%	-60.93%	-5.08%	5.96%	15.05%	2.44%	-	-
Horiz. %	44.57%	46.31%	118.54%	124.88%	117.85%	102.44%	100.00%	-
EPS	17.13	19.75	125.19	57.40	36.07	49.40	54.27	-17.47%
YoY %	-13.27%	-84.22%	118.10%	59.14%	-26.98%	-8.97%	-	-
Horiz. %	31.56%	36.39%	230.68%	105.77%	66.46%	91.03%	100.00%	-
DPS	8.00	10.00	33.44	27.16	21.00	15.74	15.50	-10.42%
YoY %	-20.00%	-70.10%	23.12%	29.33%	33.42%	1.55%	-	-
Horiz. %	51.61%	64.52%	215.74%	175.23%	135.48%	101.55%	100.00%	-
NAPS	2.12	2.03	5.42	4.87	4.55	4.32	4.01	-10.06%
YoY %	4.43%	-62.55%	11.29%	7.03%	5.32%	7.73%	-	-
Horiz. %	52.87%	50.62%	135.16%	121.45%	113.47%	107.73%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 111,883
RPS	73.26	76.15	69.65	68.06	62.01	53.73	50.80	6.28%
YoY %	-3.80%	9.33%	2.34%	9.76%	15.41%	5.77%	-	-
Horiz. %	144.21%	149.90%	137.11%	133.98%	122.07%	105.77%	100.00%	-
EPS	9.28	10.71	24.25	10.31	6.26	8.54	9.09	0.34%
YoY %	-13.35%	-55.84%	135.21%	64.70%	-26.70%	-6.05%	-	-
Horiz. %	102.09%	117.82%	266.78%	113.42%	68.87%	93.95%	100.00%	-
DPS	4.34	5.42	6.48	4.88	3.64	2.72	2.59	8.97%
YoY %	-19.93%	-16.36%	32.79%	34.07%	33.82%	5.02%	-	-
Horiz. %	167.57%	209.27%	250.19%	188.42%	140.54%	105.02%	100.00%	-
NAPS	1.1488	1.1005	1.0498	0.8749	0.7891	0.7469	0.6716	9.35%
YoY %	4.39%	4.83%	19.99%	10.87%	5.65%	11.21%	-	-
Horiz. %	171.05%	163.86%	156.31%	130.27%	117.50%	111.21%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.55	1.60	1.94	1.21	0.71	0.79	0.83	-
P/RPS	1.15	1.14	0.54	0.32	0.20	0.25	0.27	27.28%
YoY %	0.88%	111.11%	68.75%	60.00%	-20.00%	-7.41%	-	-
Horiz. %	425.93%	422.22%	200.00%	118.52%	74.07%	92.59%	100.00%	-
P/EPS	9.05	8.10	1.55	2.11	1.97	1.60	1.53	34.44%
YoY %	11.73%	422.58%	-26.54%	7.11%	23.12%	4.58%	-	-
Horiz. %	591.50%	529.41%	101.31%	137.91%	128.76%	104.58%	100.00%	-
EY	11.05	12.34	64.53	47.44	50.81	62.53	65.39	-25.62%
YoY %	-10.45%	-80.88%	36.02%	-6.63%	-18.74%	-4.37%	-	-
Horiz. %	16.90%	18.87%	98.68%	72.55%	77.70%	95.63%	100.00%	-
DY	5.16	6.25	17.23	22.45	29.58	19.92	18.67	-19.27%
YoY %	-17.44%	-63.73%	-23.25%	-24.10%	48.49%	6.70%	-	-
Horiz. %	27.64%	33.48%	92.29%	120.25%	158.44%	106.70%	100.00%	-
P/NAPS	0.73	0.79	0.36	0.25	0.16	0.18	0.21	23.05%
YoY %	-7.59%	119.44%	44.00%	56.25%	-11.11%	-14.29%	-	-
Horiz. %	347.62%	376.19%	171.43%	119.05%	76.19%	85.71%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	22/05/13	15/05/12	19/05/11	20/05/10	14/05/09	15/05/08	16/05/07	-
Price	1.71	1.57	2.04	1.27	0.83	0.86	0.89	-
P/RPS	1.26	1.12	0.57	0.34	0.23	0.28	0.29	27.71%
YoY %	12.50%	96.49%	67.65%	47.83%	-17.86%	-3.45%	-	-
Horiz. %	434.48%	386.21%	196.55%	117.24%	79.31%	96.55%	100.00%	-
P/EPS	9.98	7.95	1.63	2.21	2.30	1.74	1.64	35.08%
YoY %	25.53%	387.73%	-26.24%	-3.91%	32.18%	6.10%	-	-
Horiz. %	608.54%	484.76%	99.39%	134.76%	140.24%	106.10%	100.00%	-
EY	10.02	12.58	61.37	45.19	43.46	57.44	60.98	-25.97%
YoY %	-20.35%	-79.50%	35.80%	3.98%	-24.34%	-5.81%	-	-
Horiz. %	16.43%	20.63%	100.64%	74.11%	71.27%	94.19%	100.00%	-
DY	4.68	6.37	16.39	21.39	25.30	18.30	17.42	-19.65%
YoY %	-26.53%	-61.13%	-23.38%	-15.45%	38.25%	5.05%	-	-
Horiz. %	26.87%	36.57%	94.09%	122.79%	145.24%	105.05%	100.00%	-
P/NAPS	0.81	0.77	0.38	0.26	0.18	0.20	0.22	24.23%
YoY %	5.19%	102.63%	46.15%	44.44%	-10.00%	-9.09%	-	-
Horiz. %	368.18%	350.00%	172.73%	118.18%	81.82%	90.91%	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