[PARAMON] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

13-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 13.25%

YoY- -21.52%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	423,859	404,909	407,907	397,061	386,150	398,761	364,220	10.64%
YoY %	4.68%	-0.73%	2.73%	2.83%	-3.16%	9.48%	-	-
Horiz. %	116.37%	111.17%	111.99%	109.02%	106.02%	109.48%	100.00%	-
PBT	88,693	79,332	71,073	60,383	55,597	59,977	63,848	24.52%
YoY %	11.80%	11.62%	17.70%	8.61%	-7.30%	-6.06%	-	-
Horiz. %	138.91%	124.25%	111.32%	94.57%	87.08%	93.94%	100.00%	-
Tax	-24,476	-21,804	-17,861	-15,733	-15,287	-15,939	-14,711	40.45%
YoY %	-12.25%	-22.08%	-13.53%	-2.92%	4.09%	-8.35%	-	-
Horiz. %	166.38%	148.22%	121.41%	106.95%	103.92%	108.35%	100.00%	-
NP	64,217	57,528	53,212	44,650	40,310	44,038	49,137	19.55%
YoY %	11.63%	8.11%	19.18%	10.77%	-8.47%	-10.38%	-	-
Horiz. %	130.69%	117.08%	108.29%	90.87%	82.04%	89.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,217	57,528	53,219	44,124	38,963	41,993	46,535	23.97%
YoY %	11.63%	8.10%	20.61%	13.25%	-7.22%	-9.76%	-	-
Horiz. %	138.00%	123.62%	114.36%	94.82%	83.73%	90.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.60%	27.48%	25.13%	26.06%	27.50%	26.58%	23.04%	-
YoY %	0.44%	9.35%	-3.57%	-5.24%	3.46%	15.36%	-	-
Horiz. %	119.79%	119.27%	109.07%	113.11%	119.36%	115.36%	100.00%	-
Total Cost	359,642	347,381	354,695	352,411	345,840	354,723	315,083	9.22%
YoY %	3.53%	-2.06%	0.65%	1.90%	-2.50%	12.58%	-	-
Horiz. %	114.14%	110.25%	112.57%	111.85%	109.76%	112.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,870	517,591	503,532	499,143	491,432	482,135	471,316	10.16%
YoY %	5.27%	2.79%	0.88%	1.57%	1.93%	2.30%	-	-
Horiz. %	115.61%	109.82%	106.84%	105.90%	104.27%	102.30%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	30,390	30,390	28,067	28,067	22,645	22,645	19,245	35.64%
YoY %	0.00%	8.28%	0.00%	23.94%	0.00%	17.67%	-	-
Horiz. %	157.91%	157.91%	145.84%	145.84%	117.67%	117.67%	100.00%	-
Div Payout %	47.32%	52.83%	52.74%	63.61%	58.12%	53.93%	41.36%	-
YoY %	-10.43%	0.17%	-17.09%	9.45%	7.77%	30.39%	-	-
Horiz. %	114.41%	127.73%	127.51%	153.80%	140.52%	130.39%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	544,870	517,591	503,532	499,143	491,432	482,135	471,316	10.16%
YoY %	5.27%	2.79%	0.88%	1.57%	1.93%	2.30%	-	-
Horiz. %	115.61%	109.82%	106.84%	105.90%	104.27%	102.30%	100.00%	-
NOSH	111,883	108,966	108,520	108,039	108,007	107,860	107,852	2.47%
YoY %	2.68%	0.41%	0.45%	0.03%	0.14%	0.01%	-	-
Horiz. %	103.74%	101.03%	100.62%	100.17%	100.14%	100.01%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	15.15%	14.21%	13.05%	11.25%	10.44%	11.04%	13.49%	-
YoY %	6.62%	8.89%	16.00%	7.76%	-5.43%	-18.16%	-	-
Horiz. %	112.31%	105.34%	96.74%	83.40%	77.39%	81.84%	100.00%	-
ROE	11.79%	11.11%	10.57%	8.84%	7.93%	8.71%	9.87%	-
YoY %	6.12%	5.11%	19.57%	11.48%	-8.96%	-11.75%	-	-
Horiz. %	119.45%	112.56%	107.09%	89.56%	80.34%	88.25%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	378.84	371.59	375.88	367.51	357.52	369.70	337.70	7.97%
YoY %	1.95%	-1.14%	2.28%	2.79%	-3.29%	9.48%	-	-
Horiz. %	112.18%	110.04%	111.31%	108.83%	105.87%	109.48%	100.00%	-
EPS	57.40	52.79	49.04	40.84	36.07	38.93	43.15	20.97%
YoY %	8.73%	7.65%	20.08%	13.22%	-7.35%	-9.78%	-	-
Horiz. %	133.02%	122.34%	113.65%	94.65%	83.59%	90.22%	100.00%	-
DPS	27.16	28.00	26.00	26.00	21.00	21.00	18.00	31.58%
YoY %	-3.00%	7.69%	0.00%	23.81%	0.00%	16.67%	-	-
Horiz. %	150.89%	155.56%	144.44%	144.44%	116.67%	116.67%	100.00%	-
NAPS	4.87	4.75	4.64	4.62	4.55	4.47	4.37	7.49%
YoY %	2.53%	2.37%	0.43%	1.54%	1.79%	2.29%	-	-
Horiz. %	111.44%	108.70%	106.18%	105.72%	104.12%	102.29%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 108,039
RPS	68.06	65.02	65.50	63.76	62.01	64.03	58.48	10.65%
YoY %	4.68%	-0.73%	2.73%	2.82%	-3.15%	9.49%	-	-
Horiz. %	116.38%	111.18%	112.00%	109.03%	106.04%	109.49%	100.00%	-
EPS	10.31	9.24	8.55	7.09	6.26	6.74	7.47	23.98%
YoY %	11.58%	8.07%	20.59%	13.26%	-7.12%	-9.77%	-	-
Horiz. %	138.02%	123.69%	114.46%	94.91%	83.80%	90.23%	100.00%	-
DPS	4.88	4.88	4.51	4.51	3.64	3.64	3.09	35.65%
YoY %	0.00%	8.20%	0.00%	23.90%	0.00%	17.80%	-	-
Horiz. %	157.93%	157.93%	145.95%	145.95%	117.80%	117.80%	100.00%	-
NAPS	0.8749	0.8311	0.8085	0.8015	0.7891	0.7742	0.7568	10.15%
YoY %	5.27%	2.80%	0.87%	1.57%	1.92%	2.30%	-	-
Horiz. %	115.61%	109.82%	106.83%	105.91%	104.27%	102.30%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.21	1.06	0.89	0.78	0.71	0.67	0.80	-
P/RPS	0.32	0.29	0.24	0.21	0.20	0.18	0.24	21.16%
YoY %	10.34%	20.83%	14.29%	5.00%	11.11%	-25.00%	-	-
Horiz. %	133.33%	120.83%	100.00%	87.50%	83.33%	75.00%	100.00%	-
P/EPS	2.11	2.01	1.81	1.91	1.97	1.72	1.85	9.17%
YoY %	4.98%	11.05%	-5.24%	-3.05%	14.53%	-7.03%	-	-
Horiz. %	114.05%	108.65%	97.84%	103.24%	106.49%	92.97%	100.00%	-
EY	47.44	49.81	55.10	52.36	50.81	58.11	53.93	-8.20%
YoY %	-4.76%	-9.60%	5.23%	3.05%	-12.56%	7.75%	-	-
Horiz. %	87.97%	92.36%	102.17%	97.09%	94.21%	107.75%	100.00%	-
DY	22.45	26.42	29.21	33.33	29.58	31.34	22.50	-0.14%
YoY %	-15.03%	-9.55%	-12.36%	12.68%	-5.62%	39.29%	-	-
Horiz. %	99.78%	117.42%	129.82%	148.13%	131.47%	139.29%	100.00%	-
P/NAPS	0.25	0.22	0.19	0.17	0.16	0.15	0.18	24.50%
YoY %	13.64%	15.79%	11.76%	6.25%	6.67%	-16.67%	-	-
Horiz. %	138.89%	122.22%	105.56%	94.44%	88.89%	83.33%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	20/05/10	24/02/10	16/11/09	13/08/09	14/05/09	26/02/09	13/11/08	-
Price	1.27	1.11	0.95	0.86	0.83	0.68	0.72	-
P/RPS	0.34	0.30	0.25	0.23	0.23	0.18	0.21	37.92%
YoY %	13.33%	20.00%	8.70%	0.00%	27.78%	-14.29%	-	-
Horiz. %	161.90%	142.86%	119.05%	109.52%	109.52%	85.71%	100.00%	-
P/EPS	2.21	2.10	1.94	2.11	2.30	1.75	1.67	20.55%
YoY %	5.24%	8.25%	-8.06%	-8.26%	31.43%	4.79%	-	-
Horiz. %	132.34%	125.75%	116.17%	126.35%	137.72%	104.79%	100.00%	-
EY	45.19	47.56	51.62	47.49	43.46	57.25	59.93	-17.16%
YoY %	-4.98%	-7.87%	8.70%	9.27%	-24.09%	-4.47%	-	-
Horiz. %	75.40%	79.36%	86.13%	79.24%	72.52%	95.53%	100.00%	-
DY	21.39	25.23	27.37	30.23	25.30	30.88	25.00	-9.88%
YoY %	-15.22%	-7.82%	-9.46%	19.49%	-18.07%	23.52%	-	-
Horiz. %	85.56%	100.92%	109.48%	120.92%	101.20%	123.52%	100.00%	-
P/NAPS	0.26	0.23	0.20	0.19	0.18	0.15	0.16	38.26%
YoY %	13.04%	15.00%	5.26%	5.56%	20.00%	-6.25%	-	-
Horiz. %	162.50%	143.75%	125.00%	118.75%	112.50%	93.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos