[PARAMON] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -14.3%
YoY- -25.19%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 404,909 400,524 377,586 333,632 398,761 388,329 380,986 4.13%
PBT 79,332 76,493 71,336 50,992 59,977 61,698 70,524 8.13%
Tax -21,804 -18,909 -17,516 -15,004 -15,939 -16,346 -17,928 13.89%
NP 57,528 57,584 53,820 35,988 44,038 45,352 52,596 6.14%
-
NP to SH 57,528 57,584 53,820 35,988 41,993 42,616 49,558 10.42%
-
Tax Rate 27.48% 24.72% 24.55% 29.42% 26.58% 26.49% 25.42% -
Total Cost 347,381 342,940 323,766 297,644 354,723 342,977 328,390 3.80%
-
Net Worth 515,970 502,110 499,293 491,432 482,169 471,075 470,800 6.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 30,415 - 28,098 - 22,652 - 17,237 45.87%
Div Payout % 52.87% - 52.21% - 53.94% - 34.78% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 515,970 502,110 499,293 491,432 482,169 471,075 470,800 6.28%
NOSH 108,625 108,213 108,072 108,007 107,867 107,797 107,734 0.54%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.21% 14.38% 14.25% 10.79% 11.04% 11.68% 13.81% -
ROE 11.15% 11.47% 10.78% 7.32% 8.71% 9.05% 10.53% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 372.76 370.12 349.38 308.90 369.68 360.24 353.63 3.56%
EPS 52.96 53.21 49.80 33.32 38.93 39.53 46.00 9.82%
DPS 28.00 0.00 26.00 0.00 21.00 0.00 16.00 45.07%
NAPS 4.75 4.64 4.62 4.55 4.47 4.37 4.37 5.70%
Adjusted Per Share Value based on latest NOSH - 108,007
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 65.02 64.31 60.63 53.57 64.03 62.36 61.18 4.13%
EPS 9.24 9.25 8.64 5.78 6.74 6.84 7.96 10.42%
DPS 4.88 0.00 4.51 0.00 3.64 0.00 2.77 45.71%
NAPS 0.8285 0.8063 0.8017 0.7891 0.7742 0.7564 0.756 6.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.06 0.89 0.78 0.71 0.67 0.80 0.79 -
P/RPS 0.28 0.24 0.22 0.23 0.18 0.22 0.22 17.39%
P/EPS 2.00 1.67 1.57 2.13 1.72 2.02 1.72 10.54%
EY 49.96 59.79 63.85 46.93 58.10 49.42 58.23 -9.68%
DY 26.42 0.00 33.33 0.00 31.34 0.00 20.25 19.34%
P/NAPS 0.22 0.19 0.17 0.16 0.15 0.18 0.18 14.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 16/11/09 13/08/09 14/05/09 26/02/09 13/11/08 14/08/08 -
Price 1.11 0.95 0.86 0.83 0.68 0.72 0.79 -
P/RPS 0.30 0.26 0.25 0.27 0.18 0.20 0.22 22.90%
P/EPS 2.10 1.79 1.73 2.49 1.75 1.82 1.72 14.19%
EY 47.71 56.01 57.91 40.14 57.25 54.91 58.23 -12.40%
DY 25.23 0.00 30.23 0.00 30.88 0.00 20.25 15.74%
P/NAPS 0.23 0.20 0.19 0.18 0.15 0.16 0.18 17.69%

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