[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
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 456,249 474,271 433,745 423,859 386,150 334,607 316,398 6.28%
PBT 77,608 103,707 180,737 88,693 55,597 73,470 74,535 0.67%
Tax -19,810 -37,038 -29,732 -24,476 -15,287 -17,806 -15,997 3.62%
NP 57,798 66,669 151,005 64,217 40,310 55,664 58,538 -0.21%
-
NP to SH 57,798 66,669 151,005 64,217 38,963 53,187 56,605 0.34%
-
Tax Rate 25.53% 35.71% 16.45% 27.60% 27.50% 24.24% 21.46% -
Total Cost 398,451 407,602 282,740 359,642 345,840 278,943 257,860 7.51%
-
Net Worth 715,415 685,342 653,758 544,870 491,432 465,144 418,222 9.35%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 27,012 33,779 40,329 30,390 22,645 16,945 16,123 8.97%
Div Payout % 46.74% 50.67% 26.71% 47.32% 58.12% 31.86% 28.48% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 715,415 685,342 653,758 544,870 491,432 465,144 418,222 9.35%
NOSH 337,459 337,607 120,619 111,883 108,007 107,672 104,294 21.59%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.67% 14.06% 34.81% 15.15% 10.44% 16.64% 18.50% -
ROE 8.08% 9.73% 23.10% 11.79% 7.93% 11.43% 13.53% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 135.20 140.48 359.60 378.84 357.52 310.76 303.37 -12.59%
EPS 17.13 19.75 125.19 57.40 36.07 49.40 54.27 -17.47%
DPS 8.00 10.00 33.44 27.16 21.00 15.74 15.50 -10.42%
NAPS 2.12 2.03 5.42 4.87 4.55 4.32 4.01 -10.06%
Adjusted Per Share Value based on latest NOSH - 111,883
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 73.21 76.10 69.60 68.01 61.96 53.69 50.77 6.28%
EPS 9.27 10.70 24.23 10.30 6.25 8.53 9.08 0.34%
DPS 4.33 5.42 6.47 4.88 3.63 2.72 2.59 8.93%
NAPS 1.148 1.0997 1.049 0.8743 0.7886 0.7464 0.6711 9.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
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%
P/EPS 9.05 8.10 1.55 2.11 1.97 1.60 1.53 34.44%
EY 11.05 12.34 64.53 47.44 50.81 62.53 65.39 -25.62%
DY 5.16 6.25 17.23 22.45 29.58 19.92 18.67 -19.27%
P/NAPS 0.73 0.79 0.36 0.25 0.16 0.18 0.21 23.05%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
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%
P/EPS 9.98 7.95 1.63 2.21 2.30 1.74 1.64 35.08%
EY 10.02 12.58 61.37 45.19 43.46 57.44 60.98 -25.97%
DY 4.68 6.37 16.39 21.39 25.30 18.30 17.42 -19.65%
P/NAPS 0.81 0.77 0.38 0.26 0.18 0.20 0.22 24.23%

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