[PARAMON] QoQ 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- -16.07%
YoY- 32.65%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
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 121,999 103,852 102,907 98,288 128,698 102,358 104,516 10.89%
PBT 32,494 25,730 87,056 31,750 36,201 22,109 21,962 29.93%
Tax -10,330 -7,239 -1,863 -10,157 -10,473 -6,423 -7,622 22.53%
NP 22,164 18,491 85,193 21,593 25,728 15,686 14,340 33.78%
-
NP to SH 22,164 18,491 85,193 21,593 25,728 15,686 14,340 33.78%
-
Tax Rate 31.79% 28.13% 2.14% 31.99% 28.93% 29.05% 34.71% -
Total Cost 99,835 85,361 17,714 76,695 102,970 86,672 90,176 7.03%
-
Net Worth 658,838 653,758 612,765 567,194 554,071 544,870 517,591 17.50%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 16,893 - 23,299 - 17,030 - 16,344 2.23%
Div Payout % 76.22% - 27.35% - 66.20% - 113.98% -
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 658,838 653,758 612,765 567,194 554,071 544,870 517,591 17.50%
NOSH 337,865 120,619 116,495 116,467 113,539 111,883 108,966 113.07%
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 18.17% 17.81% 82.79% 21.97% 19.99% 15.32% 13.72% -
ROE 3.36% 2.83% 13.90% 3.81% 4.64% 2.88% 2.77% -
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 36.11 86.10 88.34 84.39 113.35 91.49 95.92 -47.95%
EPS 6.56 15.33 73.13 18.54 22.66 14.02 13.16 -37.21%
DPS 5.00 0.00 20.00 0.00 15.00 0.00 15.00 -52.02%
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 19.59 16.68 16.52 15.78 20.67 16.44 16.78 10.90%
EPS 3.56 2.97 13.68 3.47 4.13 2.52 2.30 33.91%
DPS 2.71 0.00 3.74 0.00 2.73 0.00 2.62 2.28%
NAPS 1.0579 1.0498 0.9839 0.9108 0.8897 0.8749 0.8311 17.50%
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 5.57 2.25 1.82 1.90 1.10 1.32 1.11 193.97%
P/EPS 30.64 12.65 2.20 8.63 5.52 8.63 8.05 144.37%
EY 3.26 7.90 45.42 11.59 18.13 11.59 12.42 -59.10%
DY 2.49 0.00 12.42 0.00 12.00 0.00 14.15 -68.69%
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 4.90 2.37 1.82 2.18 1.34 1.39 1.16 162.00%
P/EPS 26.98 13.31 2.20 9.92 6.71 9.06 8.43 117.63%
EY 3.71 7.51 45.42 10.08 14.91 11.04 11.86 -54.01%
DY 2.82 0.00 12.42 0.00 9.87 0.00 13.51 -64.91%
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