[PARAMON] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -14.01%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 377,586 333,632 398,761 388,329 380,986 384,076 300,078 16.56%
PBT 71,336 50,992 59,977 61,698 70,524 68,512 68,340 2.90%
Tax -17,516 -15,004 -15,939 -16,346 -17,928 -17,612 -16,556 3.83%
NP 53,820 35,988 44,038 45,352 52,596 50,900 51,784 2.60%
-
NP to SH 53,820 35,988 41,993 42,616 49,558 48,108 49,295 6.03%
-
Tax Rate 24.55% 29.42% 26.58% 26.49% 25.42% 25.71% 24.23% -
Total Cost 323,766 297,644 354,723 342,977 328,390 333,176 248,294 19.37%
-
Net Worth 499,293 491,432 482,169 471,075 470,800 465,144 446,785 7.69%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 28,098 - 22,652 - 17,237 - 16,979 39.95%
Div Payout % 52.21% - 53.94% - 34.78% - 34.45% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 499,293 491,432 482,169 471,075 470,800 465,144 446,785 7.69%
NOSH 108,072 108,007 107,867 107,797 107,734 107,672 106,124 1.22%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.25% 10.79% 11.04% 11.68% 13.81% 13.25% 17.26% -
ROE 10.78% 7.32% 8.71% 9.05% 10.53% 10.34% 11.03% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 349.38 308.90 369.68 360.24 353.63 356.71 282.76 15.16%
EPS 49.80 33.32 38.93 39.53 46.00 44.68 46.45 4.75%
DPS 26.00 0.00 21.00 0.00 16.00 0.00 16.00 38.26%
NAPS 4.62 4.55 4.47 4.37 4.37 4.32 4.21 6.39%
Adjusted Per Share Value based on latest NOSH - 107,852
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 60.59 53.54 63.99 62.31 61.13 61.63 48.15 16.57%
EPS 8.64 5.77 6.74 6.84 7.95 7.72 7.91 6.06%
DPS 4.51 0.00 3.63 0.00 2.77 0.00 2.72 40.13%
NAPS 0.8012 0.7886 0.7737 0.7559 0.7555 0.7464 0.7169 7.70%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.78 0.71 0.67 0.80 0.79 0.79 0.87 -
P/RPS 0.22 0.23 0.18 0.22 0.22 0.22 0.31 -20.45%
P/EPS 1.57 2.13 1.72 2.02 1.72 1.77 1.87 -11.01%
EY 63.85 46.93 58.10 49.42 58.23 56.56 53.39 12.68%
DY 33.33 0.00 31.34 0.00 20.25 0.00 18.39 48.70%
P/NAPS 0.17 0.16 0.15 0.18 0.18 0.18 0.21 -13.15%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 14/05/09 26/02/09 13/11/08 14/08/08 15/05/08 26/02/08 -
Price 0.86 0.83 0.68 0.72 0.79 0.86 0.77 -
P/RPS 0.25 0.27 0.18 0.20 0.22 0.24 0.27 -5.00%
P/EPS 1.73 2.49 1.75 1.82 1.72 1.92 1.66 2.79%
EY 57.91 40.14 57.25 54.91 58.23 51.95 60.32 -2.68%
DY 30.23 0.00 30.88 0.00 20.25 0.00 20.78 28.41%
P/NAPS 0.19 0.18 0.15 0.16 0.18 0.20 0.18 3.67%

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