[PARAMON] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -17.23%
YoY- -7.22%
Quarter Report
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 397,061 386,150 398,761 364,220 352,751 334,607 300,078 20.54%
PBT 60,383 55,597 59,977 63,848 77,602 73,470 68,340 -7.92%
Tax -15,733 -15,287 -15,939 -14,711 -18,726 -17,806 -16,556 -3.34%
NP 44,650 40,310 44,038 49,137 58,876 55,664 51,784 -9.41%
-
NP to SH 44,124 38,963 41,993 46,535 56,221 53,187 49,295 -7.12%
-
Tax Rate 26.06% 27.50% 26.58% 23.04% 24.13% 24.24% 24.23% -
Total Cost 352,411 345,840 354,723 315,083 293,875 278,943 248,294 26.32%
-
Net Worth 499,143 491,432 482,135 471,316 471,058 465,144 447,174 7.61%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 28,067 22,645 22,645 19,245 19,245 16,945 16,945 40.03%
Div Payout % 63.61% 58.12% 53.93% 41.36% 34.23% 31.86% 34.38% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 499,143 491,432 482,135 471,316 471,058 465,144 447,174 7.61%
NOSH 108,039 108,007 107,860 107,852 107,793 107,672 106,217 1.14%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.25% 10.44% 11.04% 13.49% 16.69% 16.64% 17.26% -
ROE 8.84% 7.93% 8.71% 9.87% 11.94% 11.43% 11.02% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 367.51 357.52 369.70 337.70 327.25 310.76 282.51 19.18%
EPS 40.84 36.07 38.93 43.15 52.16 49.40 46.41 -8.17%
DPS 26.00 21.00 21.00 18.00 18.00 15.74 16.00 38.26%
NAPS 4.62 4.55 4.47 4.37 4.37 4.32 4.21 6.39%
Adjusted Per Share Value based on latest NOSH - 107,852
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.76 62.01 64.03 58.48 56.64 53.73 48.18 20.55%
EPS 7.09 6.26 6.74 7.47 9.03 8.54 7.92 -7.12%
DPS 4.51 3.64 3.64 3.09 3.09 2.72 2.72 40.13%
NAPS 0.8015 0.7891 0.7742 0.7568 0.7564 0.7469 0.718 7.61%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.78 0.71 0.67 0.80 0.79 0.79 0.87 -
P/RPS 0.21 0.20 0.18 0.24 0.24 0.25 0.31 -22.88%
P/EPS 1.91 1.97 1.72 1.85 1.51 1.60 1.87 1.42%
EY 52.36 50.81 58.11 53.93 66.02 62.53 53.34 -1.22%
DY 33.33 29.58 31.34 22.50 22.78 19.92 18.39 48.70%
P/NAPS 0.17 0.16 0.15 0.18 0.18 0.18 0.21 -13.15%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 14/05/09 26/02/09 13/11/08 14/08/08 15/05/08 26/02/08 -
Price 0.86 0.83 0.68 0.72 0.79 0.86 0.77 -
P/RPS 0.23 0.23 0.18 0.21 0.24 0.28 0.27 -10.14%
P/EPS 2.11 2.30 1.75 1.67 1.51 1.74 1.66 17.35%
EY 47.49 43.46 57.25 59.93 66.02 57.44 60.27 -14.70%
DY 30.23 25.30 30.88 25.00 22.78 18.30 20.78 28.41%
P/NAPS 0.19 0.18 0.15 0.16 0.18 0.20 0.18 3.67%

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