[PARAMON] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 1.82%
YoY- 7.23%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 206,834 184,683 163,695 152,636 155,337 146,001 134,410 33.39%
PBT 34,216 34,408 34,780 36,957 36,456 31,088 30,044 9.08%
Tax -11,797 -12,046 -12,502 -13,394 -13,314 -11,871 -10,798 6.09%
NP 22,419 22,362 22,278 23,563 23,142 19,217 19,246 10.74%
-
NP to SH 22,419 22,362 22,278 23,563 23,142 19,217 19,246 10.74%
-
Tax Rate 34.48% 35.01% 35.95% 36.24% 36.52% 38.19% 35.94% -
Total Cost 184,415 162,321 141,417 129,073 132,195 126,784 115,164 36.99%
-
Net Worth 277,452 274,998 267,922 265,044 259,070 253,812 247,688 7.88%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 8,014 7,499 7,499 7,244 7,244 4,744 4,744 41.97%
Div Payout % 35.75% 33.54% 33.66% 30.75% 31.31% 24.69% 24.65% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 277,452 274,998 267,922 265,044 259,070 253,812 247,688 7.88%
NOSH 100,526 100,364 99,971 100,016 100,027 99,926 99,874 0.43%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.84% 12.11% 13.61% 15.44% 14.90% 13.16% 14.32% -
ROE 8.08% 8.13% 8.32% 8.89% 8.93% 7.57% 7.77% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 205.75 184.01 163.74 152.61 155.29 146.11 134.58 32.81%
EPS 22.30 22.28 22.28 23.56 23.14 19.23 19.27 10.25%
DPS 8.00 7.50 7.50 7.25 7.25 4.75 4.75 41.69%
NAPS 2.76 2.74 2.68 2.65 2.59 2.54 2.48 7.41%
Adjusted Per Share Value based on latest NOSH - 100,016
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 33.21 29.66 26.29 24.51 24.94 23.45 21.58 33.39%
EPS 3.60 3.59 3.58 3.78 3.72 3.09 3.09 10.75%
DPS 1.29 1.20 1.20 1.16 1.16 0.76 0.76 42.43%
NAPS 0.4455 0.4416 0.4302 0.4256 0.416 0.4076 0.3977 7.88%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.60 0.61 0.54 0.43 0.40 0.32 0.39 -
P/RPS 0.29 0.33 0.33 0.28 0.26 0.22 0.29 0.00%
P/EPS 2.69 2.74 2.42 1.83 1.73 1.66 2.02 21.10%
EY 37.17 36.53 41.27 54.79 57.84 60.10 49.41 -17.32%
DY 13.33 12.30 13.89 16.86 18.13 14.84 12.18 6.21%
P/NAPS 0.22 0.22 0.20 0.16 0.15 0.13 0.16 23.72%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 22/05/02 21/02/02 21/11/01 22/08/01 23/05/01 23/02/01 -
Price 0.64 0.64 0.61 0.51 0.42 0.41 0.34 -
P/RPS 0.31 0.35 0.37 0.33 0.27 0.28 0.25 15.46%
P/EPS 2.87 2.87 2.74 2.16 1.82 2.13 1.76 38.66%
EY 34.85 34.81 36.53 46.19 55.09 46.91 56.68 -27.75%
DY 12.50 11.72 12.30 14.22 17.26 11.59 13.97 -7.16%
P/NAPS 0.23 0.23 0.23 0.19 0.16 0.16 0.14 39.35%

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