[PARAMON] QoQ Cumulative 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- 60.49%
YoY- 35.12%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 231,056 102,358 404,909 300,393 188,793 83,408 398,761 -30.56%
PBT 58,310 22,109 79,332 57,370 35,668 12,748 59,977 -1.86%
Tax -16,896 -6,423 -21,804 -14,182 -8,758 -3,751 -15,939 3.97%
NP 41,414 15,686 57,528 43,188 26,910 8,997 44,038 -4.02%
-
NP to SH 41,414 15,686 57,528 43,188 26,910 8,997 41,993 -0.92%
-
Tax Rate 28.98% 29.05% 27.48% 24.72% 24.55% 29.42% 26.58% -
Total Cost 189,642 86,672 347,381 257,205 161,883 74,411 354,723 -34.20%
-
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 17,146 - 30,415 - 14,049 - 22,652 -16.98%
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 7.42% 2.88% 11.15% 8.60% 5.39% 1.83% 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 202.13 91.49 372.76 277.59 174.69 77.22 369.68 -33.20%
EPS 36.23 14.02 52.96 39.91 24.90 8.33 38.93 -4.69%
DPS 15.00 0.00 28.00 0.00 13.00 0.00 21.00 -20.14%
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 37.10 16.44 65.02 48.24 30.32 13.39 64.03 -30.56%
EPS 6.65 2.52 9.24 6.94 4.32 1.44 6.74 -0.89%
DPS 2.75 0.00 4.88 0.00 2.26 0.00 3.64 -17.09%
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 0.62 1.32 0.28 0.32 0.45 0.92 0.18 128.59%
P/EPS 3.45 8.63 2.00 2.23 3.13 8.52 1.72 59.25%
EY 28.98 11.59 49.96 44.84 31.92 11.73 58.10 -37.18%
DY 12.00 0.00 26.42 0.00 16.67 0.00 31.34 -47.36%
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 0.75 1.39 0.30 0.34 0.49 1.07 0.18 159.61%
P/EPS 4.20 9.06 2.10 2.38 3.45 9.96 1.75 79.54%
EY 23.84 11.04 47.71 42.01 28.95 10.04 57.25 -44.32%
DY 9.87 0.00 25.23 0.00 15.12 0.00 30.88 -53.34%
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