[PARAMON] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.45%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 216,738 206,834 184,683 163,695 152,636 155,337 146,001 30.10%
PBT 28,864 34,216 34,408 34,780 36,957 36,456 31,088 -4.82%
Tax -11,829 -11,797 -12,046 -12,502 -13,394 -13,314 -11,871 -0.23%
NP 17,035 22,419 22,362 22,278 23,563 23,142 19,217 -7.71%
-
NP to SH 17,035 22,419 22,362 22,278 23,563 23,142 19,217 -7.71%
-
Tax Rate 40.98% 34.48% 35.01% 35.95% 36.24% 36.52% 38.19% -
Total Cost 199,703 184,415 162,321 141,417 129,073 132,195 126,784 35.34%
-
Net Worth 279,274 277,452 274,998 267,922 265,044 259,070 253,812 6.57%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 8,014 8,014 7,499 7,499 7,244 7,244 4,744 41.79%
Div Payout % 47.05% 35.75% 33.54% 33.66% 30.75% 31.31% 24.69% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 279,274 277,452 274,998 267,922 265,044 259,070 253,812 6.57%
NOSH 101,186 100,526 100,364 99,971 100,016 100,027 99,926 0.83%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.86% 10.84% 12.11% 13.61% 15.44% 14.90% 13.16% -
ROE 6.10% 8.08% 8.13% 8.32% 8.89% 8.93% 7.57% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 214.20 205.75 184.01 163.74 152.61 155.29 146.11 29.02%
EPS 16.84 22.30 22.28 22.28 23.56 23.14 19.23 -8.46%
DPS 8.00 8.00 7.50 7.50 7.25 7.25 4.75 41.51%
NAPS 2.76 2.76 2.74 2.68 2.65 2.59 2.54 5.68%
Adjusted Per Share Value based on latest NOSH - 99,971
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 34.78 33.19 29.63 26.27 24.49 24.93 23.43 30.09%
EPS 2.73 3.60 3.59 3.57 3.78 3.71 3.08 -7.72%
DPS 1.29 1.29 1.20 1.20 1.16 1.16 0.76 42.24%
NAPS 0.4481 0.4452 0.4413 0.4299 0.4253 0.4157 0.4073 6.56%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.59 0.60 0.61 0.54 0.43 0.40 0.32 -
P/RPS 0.28 0.29 0.33 0.33 0.28 0.26 0.22 17.42%
P/EPS 3.50 2.69 2.74 2.42 1.83 1.73 1.66 64.35%
EY 28.53 37.17 36.53 41.27 54.79 57.84 60.10 -39.11%
DY 13.56 13.33 12.30 13.89 16.86 18.13 14.84 -5.83%
P/NAPS 0.21 0.22 0.22 0.20 0.16 0.15 0.13 37.63%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 20/11/02 21/08/02 22/05/02 21/02/02 21/11/01 22/08/01 23/05/01 -
Price 0.58 0.64 0.64 0.61 0.51 0.42 0.41 -
P/RPS 0.27 0.31 0.35 0.37 0.33 0.27 0.28 -2.39%
P/EPS 3.45 2.87 2.87 2.74 2.16 1.82 2.13 37.87%
EY 29.03 34.85 34.81 36.53 46.19 55.09 46.91 -27.35%
DY 13.79 12.50 11.72 12.30 14.22 17.26 11.59 12.27%
P/NAPS 0.21 0.23 0.23 0.23 0.19 0.16 0.16 19.85%

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