[PARAMON] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.99%
YoY- 35.12%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 462,112 409,432 404,909 400,524 377,586 333,632 398,761 10.35%
PBT 116,620 88,436 79,332 76,493 71,336 50,992 59,977 55.97%
Tax -33,792 -25,692 -21,804 -18,909 -17,516 -15,004 -15,939 65.25%
NP 82,828 62,744 57,528 57,584 53,820 35,988 44,038 52.54%
-
NP to SH 82,828 62,744 57,528 57,584 53,820 35,988 41,993 57.47%
-
Tax Rate 28.98% 29.05% 27.48% 24.72% 24.55% 29.42% 26.58% -
Total Cost 379,284 346,688 347,381 342,940 323,766 297,644 354,723 4.57%
-
Net Worth 557,825 544,870 515,970 502,110 499,293 491,432 482,169 10.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 34,292 - 30,415 - 28,098 - 22,652 31.94%
Div Payout % 41.40% - 52.87% - 52.21% - 53.94% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 557,825 544,870 515,970 502,110 499,293 491,432 482,169 10.23%
NOSH 114,308 111,883 108,625 108,213 108,072 108,007 107,867 3.95%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.92% 15.32% 14.21% 14.38% 14.25% 10.79% 11.04% -
ROE 14.85% 11.52% 11.15% 11.47% 10.78% 7.32% 8.71% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 404.27 365.95 372.76 370.12 349.38 308.90 369.68 6.16%
EPS 72.46 56.08 52.96 53.21 49.80 33.32 38.93 51.48%
DPS 30.00 0.00 28.00 0.00 26.00 0.00 21.00 26.92%
NAPS 4.88 4.87 4.75 4.64 4.62 4.55 4.47 6.04%
Adjusted Per Share Value based on latest NOSH - 108,520
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.21 65.75 65.02 64.32 60.63 53.58 64.03 10.36%
EPS 13.30 10.08 9.24 9.25 8.64 5.78 6.74 57.51%
DPS 5.51 0.00 4.88 0.00 4.51 0.00 3.64 31.93%
NAPS 0.8958 0.875 0.8286 0.8063 0.8018 0.7892 0.7743 10.23%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.25 1.21 1.06 0.89 0.78 0.71 0.67 -
P/RPS 0.31 0.33 0.28 0.24 0.22 0.23 0.18 43.82%
P/EPS 1.73 2.16 2.00 1.67 1.57 2.13 1.72 0.38%
EY 57.97 46.35 49.96 59.79 63.85 46.93 58.10 -0.14%
DY 24.00 0.00 26.42 0.00 33.33 0.00 31.34 -16.33%
P/NAPS 0.26 0.25 0.22 0.19 0.17 0.16 0.15 44.44%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 20/05/10 24/02/10 16/11/09 13/08/09 14/05/09 26/02/09 -
Price 1.52 1.27 1.11 0.95 0.86 0.83 0.68 -
P/RPS 0.38 0.35 0.30 0.26 0.25 0.27 0.18 64.79%
P/EPS 2.10 2.26 2.10 1.79 1.73 2.49 1.75 12.96%
EY 47.67 44.16 47.71 56.01 57.91 40.14 57.25 -11.52%
DY 19.74 0.00 25.23 0.00 30.23 0.00 30.88 -25.85%
P/NAPS 0.31 0.26 0.23 0.20 0.19 0.18 0.15 62.46%

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