[PARAMON] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -26.7%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 467,841 393,432 320,685 270,984 211,875 173,087 166,805 98.75%
PBT 76,626 62,117 49,296 37,956 41,918 35,552 33,652 72.99%
Tax -26,335 -21,605 -17,223 -14,385 -9,761 -8,326 -9,112 102.76%
NP 50,291 40,512 32,073 23,571 32,157 27,226 24,540 61.27%
-
NP to SH 50,164 40,379 32,073 23,571 32,157 27,226 24,540 60.99%
-
Tax Rate 34.37% 34.78% 34.94% 37.90% 23.29% 23.42% 27.08% -
Total Cost 417,550 352,920 288,612 247,413 179,718 145,861 142,265 104.85%
-
Net Worth 350,949 341,784 326,269 313,824 309,426 308,659 301,558 10.63%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 13,982 13,982 9,321 9,321 8,746 8,746 8,172 43.00%
Div Payout % 27.87% 34.63% 29.06% 39.55% 27.20% 32.13% 33.30% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 350,949 341,784 326,269 313,824 309,426 308,659 301,558 10.63%
NOSH 103,524 103,570 103,577 103,572 103,486 103,576 103,628 -0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.75% 10.30% 10.00% 8.70% 15.18% 15.73% 14.71% -
ROE 14.29% 11.81% 9.83% 7.51% 10.39% 8.82% 8.14% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 451.91 379.87 309.61 261.64 204.74 167.11 160.96 98.89%
EPS 48.46 38.99 30.97 22.76 31.07 26.29 23.68 61.11%
DPS 13.50 13.50 9.00 9.00 8.50 8.44 7.89 43.00%
NAPS 3.39 3.30 3.15 3.03 2.99 2.98 2.91 10.70%
Adjusted Per Share Value based on latest NOSH - 103,572
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 75.12 63.17 51.49 43.51 34.02 27.79 26.78 98.77%
EPS 8.05 6.48 5.15 3.78 5.16 4.37 3.94 60.94%
DPS 2.25 2.25 1.50 1.50 1.40 1.40 1.31 43.37%
NAPS 0.5635 0.5488 0.5239 0.5039 0.4969 0.4956 0.4842 10.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.82 0.82 0.80 0.84 0.87 1.07 -
P/RPS 0.17 0.22 0.26 0.31 0.41 0.52 0.66 -59.48%
P/EPS 1.63 2.10 2.65 3.52 2.70 3.31 4.52 -49.30%
EY 61.34 47.54 37.76 28.45 36.99 30.21 22.13 97.19%
DY 17.09 16.46 10.98 11.25 10.12 9.71 7.37 75.10%
P/NAPS 0.23 0.25 0.26 0.26 0.28 0.29 0.37 -27.14%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 26/08/04 05/05/04 -
Price 0.68 0.82 0.82 0.80 0.82 0.83 1.01 -
P/RPS 0.15 0.22 0.26 0.31 0.40 0.50 0.63 -61.55%
P/EPS 1.40 2.10 2.65 3.52 2.64 3.16 4.27 -52.41%
EY 71.26 47.54 37.76 28.45 37.89 31.67 23.45 109.65%
DY 19.85 16.46 10.98 11.25 10.37 10.17 7.81 86.13%
P/NAPS 0.20 0.25 0.26 0.26 0.27 0.28 0.35 -31.11%

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