[PARAMON] QoQ 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- -10.31%
YoY- -25.19%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
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 104,516 111,600 105,385 83,408 107,514 100,754 94,474 6.94%
PBT 21,962 21,702 22,920 12,748 13,703 11,012 18,134 13.57%
Tax -7,622 -5,424 -5,007 -3,751 -3,679 -3,296 -4,561 40.69%
NP 14,340 16,278 17,913 8,997 10,024 7,716 13,573 3.72%
-
NP to SH 14,340 16,278 17,913 8,997 10,031 7,183 12,752 8.11%
-
Tax Rate 34.71% 24.99% 21.85% 29.42% 26.85% 29.93% 25.15% -
Total Cost 90,176 95,322 87,472 74,411 97,490 93,038 80,901 7.48%
-
Net Worth 517,591 503,532 499,143 491,432 482,135 471,316 471,058 6.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,344 - 14,045 - 14,021 - 8,623 52.97%
Div Payout % 113.98% - 78.41% - 139.78% - 67.62% -
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 517,591 503,532 499,143 491,432 482,135 471,316 471,058 6.46%
NOSH 108,966 108,520 108,039 108,007 107,860 107,852 107,793 0.72%
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 13.72% 14.59% 17.00% 10.79% 9.32% 7.66% 14.37% -
ROE 2.77% 3.23% 3.59% 1.83% 2.08% 1.52% 2.71% -
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 95.92 102.84 97.54 77.22 99.68 93.42 87.64 6.18%
EPS 13.16 15.00 16.58 8.33 9.30 6.66 11.83 7.34%
DPS 15.00 0.00 13.00 0.00 13.00 0.00 8.00 51.88%
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 16.78 17.92 16.92 13.39 17.26 16.18 15.17 6.93%
EPS 2.30 2.61 2.88 1.44 1.61 1.15 2.05 7.95%
DPS 2.62 0.00 2.26 0.00 2.25 0.00 1.38 53.14%
NAPS 0.8311 0.8085 0.8015 0.7891 0.7742 0.7568 0.7564 6.46%
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 1.11 0.87 0.80 0.92 0.67 0.86 0.90 14.96%
P/EPS 8.05 5.93 4.70 8.52 7.20 12.01 6.68 13.20%
EY 12.42 16.85 21.26 11.73 13.88 8.33 14.97 -11.67%
DY 14.15 0.00 16.67 0.00 19.40 0.00 10.13 24.88%
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 1.16 0.92 0.88 1.07 0.68 0.77 0.90 18.37%
P/EPS 8.43 6.33 5.19 9.96 7.31 10.81 6.68 16.73%
EY 11.86 15.79 19.28 10.04 13.68 9.25 14.97 -14.34%
DY 13.51 0.00 15.12 0.00 19.12 0.00 10.13 21.09%
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