[PARAMON] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 31.23%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 376,630 252,997 110,480 450,048 335,100 223,122 104,279 135.21%
PBT 53,783 36,301 20,448 76,247 59,036 38,951 19,087 99.37%
Tax -14,636 -10,869 -5,701 -19,793 -16,017 -10,718 -5,684 87.75%
NP 39,147 25,432 14,747 56,454 43,019 28,233 13,403 104.19%
-
NP to SH 39,147 25,432 14,747 56,454 43,019 28,233 13,403 104.19%
-
Tax Rate 27.21% 29.94% 27.88% 25.96% 27.13% 27.52% 29.78% -
Total Cost 337,483 227,565 95,733 393,594 292,081 194,889 90,876 139.61%
-
Net Worth 712,684 705,881 715,415 699,340 686,006 682,184 685,342 2.63%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,444 8,443 - 27,027 10,138 10,131 - -
Div Payout % 21.57% 33.20% - 47.88% 23.57% 35.89% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 712,684 705,881 715,415 699,340 686,006 682,184 685,342 2.63%
NOSH 337,765 337,742 337,459 337,845 337,934 337,715 337,607 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.39% 10.05% 13.35% 12.54% 12.84% 12.65% 12.85% -
ROE 5.49% 3.60% 2.06% 8.07% 6.27% 4.14% 1.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 111.51 74.91 32.74 133.21 99.16 66.07 30.89 135.13%
EPS 11.59 7.53 4.37 16.71 12.73 8.36 3.97 104.13%
DPS 2.50 2.50 0.00 8.00 3.00 3.00 0.00 -
NAPS 2.11 2.09 2.12 2.07 2.03 2.02 2.03 2.60%
Adjusted Per Share Value based on latest NOSH - 337,562
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 60.48 40.62 17.74 72.27 53.81 35.83 16.74 135.26%
EPS 6.29 4.08 2.37 9.06 6.91 4.53 2.15 104.42%
DPS 1.36 1.36 0.00 4.34 1.63 1.63 0.00 -
NAPS 1.1444 1.1335 1.1488 1.1229 1.1015 1.0954 1.1005 2.63%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.51 1.57 1.55 1.50 1.51 1.74 1.60 -
P/RPS 1.35 2.10 4.73 1.13 1.52 2.63 5.18 -59.16%
P/EPS 13.03 20.85 35.47 8.98 11.86 20.81 40.30 -52.85%
EY 7.68 4.80 2.82 11.14 8.43 4.80 2.48 112.31%
DY 1.66 1.59 0.00 5.33 1.99 1.72 0.00 -
P/NAPS 0.72 0.75 0.73 0.72 0.74 0.86 0.79 -5.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 22/05/13 28/02/13 28/11/12 30/08/12 15/05/12 -
Price 1.56 1.55 1.71 1.61 1.49 1.57 1.57 -
P/RPS 1.40 2.07 5.22 1.21 1.50 2.38 5.08 -57.61%
P/EPS 13.46 20.58 39.13 9.63 11.70 18.78 39.55 -51.22%
EY 7.43 4.86 2.56 10.38 8.54 5.32 2.53 104.94%
DY 1.60 1.61 0.00 4.97 2.01 1.91 0.00 -
P/NAPS 0.74 0.74 0.81 0.78 0.73 0.78 0.77 -2.61%

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