[PARAMON] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 49.55%
YoY- 8.6%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 409,432 404,909 400,524 377,586 333,632 398,761 388,329 3.59%
PBT 88,436 79,332 76,493 71,336 50,992 59,977 61,698 27.15%
Tax -25,692 -21,804 -18,909 -17,516 -15,004 -15,939 -16,346 35.22%
NP 62,744 57,528 57,584 53,820 35,988 44,038 45,352 24.18%
-
NP to SH 62,744 57,528 57,584 53,820 35,988 41,993 42,616 29.45%
-
Tax Rate 29.05% 27.48% 24.72% 24.55% 29.42% 26.58% 26.49% -
Total Cost 346,688 347,381 342,940 323,766 297,644 354,723 342,977 0.72%
-
Net Worth 544,870 515,970 502,110 499,293 491,432 482,169 471,075 10.19%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 30,415 - 28,098 - 22,652 - -
Div Payout % - 52.87% - 52.21% - 53.94% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 544,870 515,970 502,110 499,293 491,432 482,169 471,075 10.19%
NOSH 111,883 108,625 108,213 108,072 108,007 107,867 107,797 2.51%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 15.32% 14.21% 14.38% 14.25% 10.79% 11.04% 11.68% -
ROE 11.52% 11.15% 11.47% 10.78% 7.32% 8.71% 9.05% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 365.95 372.76 370.12 349.38 308.90 369.68 360.24 1.05%
EPS 56.08 52.96 53.21 49.80 33.32 38.93 39.53 26.28%
DPS 0.00 28.00 0.00 26.00 0.00 21.00 0.00 -
NAPS 4.87 4.75 4.64 4.62 4.55 4.47 4.37 7.49%
Adjusted Per Share Value based on latest NOSH - 108,039
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 65.70 64.97 64.27 60.59 53.54 63.99 62.31 3.59%
EPS 10.07 9.23 9.24 8.64 5.77 6.74 6.84 29.44%
DPS 0.00 4.88 0.00 4.51 0.00 3.63 0.00 -
NAPS 0.8743 0.8279 0.8057 0.8012 0.7886 0.7737 0.7559 10.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.21 1.06 0.89 0.78 0.71 0.67 0.80 -
P/RPS 0.33 0.28 0.24 0.22 0.23 0.18 0.22 31.06%
P/EPS 2.16 2.00 1.67 1.57 2.13 1.72 2.02 4.57%
EY 46.35 49.96 59.79 63.85 46.93 58.10 49.42 -4.18%
DY 0.00 26.42 0.00 33.33 0.00 31.34 0.00 -
P/NAPS 0.25 0.22 0.19 0.17 0.16 0.15 0.18 24.50%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 16/11/09 13/08/09 14/05/09 26/02/09 13/11/08 -
Price 1.27 1.11 0.95 0.86 0.83 0.68 0.72 -
P/RPS 0.35 0.30 0.26 0.25 0.27 0.18 0.20 45.26%
P/EPS 2.26 2.10 1.79 1.73 2.49 1.75 1.82 15.54%
EY 44.16 47.71 56.01 57.91 40.14 57.25 54.91 -13.53%
DY 0.00 25.23 0.00 30.23 0.00 30.88 0.00 -
P/NAPS 0.26 0.23 0.20 0.19 0.18 0.15 0.16 38.26%

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