[PARAMON] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.38%
YoY- 45.34%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 427,046 433,745 432,251 433,860 447,172 423,859 404,909 3.62%
PBT 177,030 180,737 177,116 112,022 101,974 88,693 79,332 71.01%
Tax -29,589 -29,732 -28,916 -34,675 -29,942 -24,476 -21,804 22.64%
NP 147,441 151,005 148,200 77,347 72,032 64,217 57,528 87.60%
-
NP to SH 147,441 151,005 148,200 77,347 72,032 64,217 57,528 87.60%
-
Tax Rate 16.71% 16.45% 16.33% 30.95% 29.36% 27.60% 27.48% -
Total Cost 279,605 282,740 284,051 356,513 375,140 359,642 347,381 -13.50%
-
Net Worth 658,838 653,758 612,765 567,194 554,071 544,870 517,591 17.50%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 40,192 40,329 40,329 33,375 33,375 30,390 30,390 20.54%
Div Payout % 27.26% 26.71% 27.21% 43.15% 46.33% 47.32% 52.83% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 658,838 653,758 612,765 567,194 554,071 544,870 517,591 17.50%
NOSH 337,865 120,619 116,495 116,467 113,539 111,883 108,966 113.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 34.53% 34.81% 34.29% 17.83% 16.11% 15.15% 14.21% -
ROE 22.38% 23.10% 24.19% 13.64% 13.00% 11.79% 11.11% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 126.40 359.60 371.05 372.52 393.85 378.84 371.59 -51.36%
EPS 43.64 125.19 127.22 66.41 63.44 57.40 52.79 -11.94%
DPS 11.90 33.44 34.62 28.66 29.40 27.16 28.00 -43.56%
NAPS 1.95 5.42 5.26 4.87 4.88 4.87 4.75 -44.85%
Adjusted Per Share Value based on latest NOSH - 116,467
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 68.58 69.65 69.41 69.67 71.81 68.07 65.02 3.62%
EPS 23.68 24.25 23.80 12.42 11.57 10.31 9.24 87.59%
DPS 6.45 6.48 6.48 5.36 5.36 4.88 4.88 20.49%
NAPS 1.058 1.0498 0.984 0.9108 0.8898 0.875 0.8312 17.50%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.01 1.94 1.61 1.60 1.25 1.21 1.06 -
P/RPS 1.59 0.54 0.43 0.43 0.32 0.32 0.29 211.90%
P/EPS 4.61 1.55 1.27 2.41 1.97 2.11 2.01 74.17%
EY 21.71 64.53 79.02 41.51 50.75 47.44 49.81 -42.60%
DY 5.92 17.23 21.50 17.91 23.52 22.45 26.42 -63.20%
P/NAPS 1.03 0.36 0.31 0.33 0.26 0.25 0.22 180.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 19/05/11 24/02/11 16/11/10 19/08/10 20/05/10 24/02/10 -
Price 1.77 2.04 1.61 1.84 1.52 1.27 1.11 -
P/RPS 1.40 0.57 0.43 0.49 0.39 0.34 0.30 180.04%
P/EPS 4.06 1.63 1.27 2.77 2.40 2.21 2.10 55.38%
EY 24.65 61.37 79.02 36.09 41.74 45.19 47.56 -35.55%
DY 6.72 16.39 21.50 15.57 19.34 21.39 25.23 -58.70%
P/NAPS 0.91 0.38 0.31 0.38 0.31 0.26 0.23 150.78%

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