[PARAMON] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.25%
YoY- -3.12%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 204,741 213,517 216,738 206,834 184,683 163,695 152,636 21.64%
PBT 22,289 27,427 28,864 34,216 34,408 34,780 36,957 -28.63%
Tax -10,566 -11,421 -11,829 -11,797 -12,046 -12,502 -13,394 -14.63%
NP 11,723 16,006 17,035 22,419 22,362 22,278 23,563 -37.23%
-
NP to SH 11,723 16,006 17,035 22,419 22,362 22,278 23,563 -37.23%
-
Tax Rate 47.40% 41.64% 40.98% 34.48% 35.01% 35.95% 36.24% -
Total Cost 193,018 197,511 199,703 184,415 162,321 141,417 129,073 30.80%
-
Net Worth 280,891 278,271 279,274 277,452 274,998 267,922 265,044 3.95%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,552 7,552 8,014 8,014 7,499 7,499 7,244 2.81%
Div Payout % 64.43% 47.19% 47.05% 35.75% 33.54% 33.66% 30.75% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 280,891 278,271 279,274 277,452 274,998 267,922 265,044 3.95%
NOSH 101,404 100,823 101,186 100,526 100,364 99,971 100,016 0.92%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.73% 7.50% 7.86% 10.84% 12.11% 13.61% 15.44% -
ROE 4.17% 5.75% 6.10% 8.08% 8.13% 8.32% 8.89% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 201.90 211.77 214.20 205.75 184.01 163.74 152.61 20.53%
EPS 11.56 15.88 16.84 22.30 22.28 22.28 23.56 -37.81%
DPS 7.50 7.50 8.00 8.00 7.50 7.50 7.25 2.28%
NAPS 2.77 2.76 2.76 2.76 2.74 2.68 2.65 2.99%
Adjusted Per Share Value based on latest NOSH - 100,526
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 32.88 34.29 34.80 33.21 29.66 26.29 24.51 21.65%
EPS 1.88 2.57 2.74 3.60 3.59 3.58 3.78 -37.25%
DPS 1.21 1.21 1.29 1.29 1.20 1.20 1.16 2.85%
NAPS 0.4511 0.4469 0.4485 0.4455 0.4416 0.4302 0.4256 3.95%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.46 0.51 0.59 0.60 0.61 0.54 0.43 -
P/RPS 0.23 0.24 0.28 0.29 0.33 0.33 0.28 -12.30%
P/EPS 3.98 3.21 3.50 2.69 2.74 2.42 1.83 67.94%
EY 25.13 31.13 28.53 37.17 36.53 41.27 54.79 -40.55%
DY 16.30 14.71 13.56 13.33 12.30 13.89 16.86 -2.22%
P/NAPS 0.17 0.18 0.21 0.22 0.22 0.20 0.16 4.12%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 26/02/03 20/11/02 21/08/02 22/05/02 21/02/02 21/11/01 -
Price 0.50 0.47 0.58 0.64 0.64 0.61 0.51 -
P/RPS 0.25 0.22 0.27 0.31 0.35 0.37 0.33 -16.91%
P/EPS 4.33 2.96 3.45 2.87 2.87 2.74 2.16 59.05%
EY 23.12 33.78 29.03 34.85 34.81 36.53 46.19 -36.98%
DY 15.00 15.96 13.79 12.50 11.72 12.30 14.22 3.62%
P/NAPS 0.18 0.17 0.21 0.23 0.23 0.23 0.19 -3.54%

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