[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -81.32%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 450,048 335,100 223,122 104,279 473,844 334,776 225,851 58.02%
PBT 76,247 59,036 38,951 19,087 110,350 81,208 58,224 19.59%
Tax -19,793 -16,017 -10,718 -5,684 -38,593 -25,662 -17,569 8.23%
NP 56,454 43,019 28,233 13,403 71,757 55,546 40,655 24.34%
-
NP to SH 56,454 43,019 28,233 13,403 71,757 55,546 40,655 24.34%
-
Tax Rate 25.96% 27.13% 27.52% 29.78% 34.97% 31.60% 30.17% -
Total Cost 393,594 292,081 194,889 90,876 402,087 279,230 185,196 64.92%
-
Net Worth 699,340 686,006 682,184 685,342 672,299 655,469 658,996 4.02%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 27,027 10,138 10,131 - 33,783 16,893 16,897 36.57%
Div Payout % 47.88% 23.57% 35.89% - 47.08% 30.41% 41.56% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 699,340 686,006 682,184 685,342 672,299 655,469 658,996 4.02%
NOSH 337,845 337,934 337,715 337,607 337,838 337,871 337,946 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.54% 12.84% 12.65% 12.85% 15.14% 16.59% 18.00% -
ROE 8.07% 6.27% 4.14% 1.96% 10.67% 8.47% 6.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 133.21 99.16 66.07 30.89 140.26 99.08 66.83 58.05%
EPS 16.71 12.73 8.36 3.97 21.24 16.44 12.03 24.36%
DPS 8.00 3.00 3.00 0.00 10.00 5.00 5.00 36.60%
NAPS 2.07 2.03 2.02 2.03 1.99 1.94 1.95 4.04%
Adjusted Per Share Value based on latest NOSH - 337,607
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.22 53.77 35.80 16.73 76.03 53.72 36.24 58.02%
EPS 9.06 6.90 4.53 2.15 11.51 8.91 6.52 24.40%
DPS 4.34 1.63 1.63 0.00 5.42 2.71 2.71 36.68%
NAPS 1.1222 1.1008 1.0947 1.0997 1.0788 1.0518 1.0574 4.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.50 1.51 1.74 1.60 1.54 1.61 2.01 -
P/RPS 1.13 1.52 2.63 5.18 1.10 1.62 3.01 -47.80%
P/EPS 8.98 11.86 20.81 40.30 7.25 9.79 16.71 -33.77%
EY 11.14 8.43 4.80 2.48 13.79 10.21 5.99 50.94%
DY 5.33 1.99 1.72 0.00 6.49 3.11 2.49 65.71%
P/NAPS 0.72 0.74 0.86 0.79 0.77 0.83 1.03 -21.15%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 30/08/12 15/05/12 24/02/12 17/11/11 16/08/11 -
Price 1.61 1.49 1.57 1.57 1.65 1.62 1.77 -
P/RPS 1.21 1.50 2.38 5.08 1.18 1.63 2.65 -40.56%
P/EPS 9.63 11.70 18.78 39.55 7.77 9.85 14.71 -24.50%
EY 10.38 8.54 5.32 2.53 12.87 10.15 6.80 32.40%
DY 4.97 2.01 1.91 0.00 6.06 3.09 2.82 45.65%
P/NAPS 0.78 0.73 0.78 0.77 0.83 0.84 0.91 -9.72%

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