[PARAMON] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.43%
YoY- 45.89%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 451,702 415,408 432,251 439,125 462,112 409,432 404,909 7.58%
PBT 116,448 102,920 177,116 120,080 116,620 88,436 79,332 29.24%
Tax -35,138 -28,956 -28,916 -36,070 -33,792 -25,692 -21,804 37.57%
NP 81,310 73,964 148,200 84,009 82,828 62,744 57,528 26.02%
-
NP to SH 81,310 73,964 148,200 84,009 82,828 62,744 57,528 26.02%
-
Tax Rate 30.17% 28.13% 16.33% 30.04% 28.98% 29.05% 27.48% -
Total Cost 370,392 341,444 284,051 355,116 379,284 346,688 347,381 4.38%
-
Net Worth 658,996 653,758 614,530 562,810 557,825 544,870 515,970 17.76%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 33,794 - 87,623 - 34,292 - 30,415 7.29%
Div Payout % 41.56% - 59.12% - 41.40% - 52.87% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 658,996 653,758 614,530 562,810 557,825 544,870 515,970 17.76%
NOSH 337,946 120,619 116,830 115,566 114,308 111,883 108,625 113.55%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.00% 17.81% 34.29% 19.13% 17.92% 15.32% 14.21% -
ROE 12.34% 11.31% 24.12% 14.93% 14.85% 11.52% 11.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 133.66 344.39 369.98 379.98 404.27 365.95 372.76 -49.62%
EPS 24.06 61.32 126.85 72.69 72.46 56.08 52.96 -40.98%
DPS 10.00 0.00 75.00 0.00 30.00 0.00 28.00 -49.75%
NAPS 1.95 5.42 5.26 4.87 4.88 4.87 4.75 -44.85%
Adjusted Per Share Value based on latest NOSH - 116,467
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 72.54 66.71 69.41 70.52 74.21 65.75 65.02 7.59%
EPS 13.06 11.88 23.80 13.49 13.30 10.08 9.24 26.02%
DPS 5.43 0.00 14.07 0.00 5.51 0.00 4.88 7.40%
NAPS 1.0582 1.0498 0.9868 0.9038 0.8958 0.875 0.8286 17.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.01 1.94 1.61 1.60 1.25 1.21 1.06 -
P/RPS 1.50 0.56 0.44 0.42 0.31 0.33 0.28 207.10%
P/EPS 8.35 3.16 1.27 2.20 1.73 2.16 2.00 159.96%
EY 11.97 31.61 78.79 45.43 57.97 46.35 49.96 -61.52%
DY 4.98 0.00 46.58 0.00 24.00 0.00 26.42 -67.22%
P/NAPS 1.03 0.36 0.31 0.33 0.26 0.25 0.22 180.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 19/05/11 24/02/11 16/11/10 19/08/10 20/05/10 24/02/10 -
Price 1.77 2.04 1.61 1.84 1.52 1.27 1.11 -
P/RPS 1.32 0.59 0.44 0.48 0.38 0.35 0.30 169.24%
P/EPS 7.36 3.33 1.27 2.53 2.10 2.26 2.10 131.26%
EY 13.59 30.06 78.79 39.51 47.67 44.16 47.71 -56.80%
DY 5.65 0.00 46.58 0.00 19.74 0.00 25.23 -63.22%
P/NAPS 0.91 0.38 0.31 0.38 0.31 0.26 0.23 150.78%

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