[PARAMON] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.35%
YoY- 11.47%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 298,888 293,710 316,398 367,328 426,638 491,779 519,743 -30.82%
PBT 72,743 71,432 74,535 82,375 78,066 77,508 83,096 -8.48%
Tax -20,207 -15,339 -15,997 -18,784 -16,968 -22,479 -25,629 -14.64%
NP 52,536 56,093 58,538 63,591 61,098 55,029 57,467 -5.80%
-
NP to SH 50,154 54,013 56,605 61,867 59,863 54,084 56,885 -8.04%
-
Tax Rate 27.78% 21.47% 21.46% 22.80% 21.74% 29.00% 30.84% -
Total Cost 246,352 237,617 257,860 303,737 365,540 436,750 462,276 -34.24%
-
Net Worth 432,864 428,983 418,222 411,589 397,736 384,752 371,966 10.62%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 16,744 16,744 16,123 16,123 16,059 16,059 18,641 -6.89%
Div Payout % 33.39% 31.00% 28.48% 26.06% 26.83% 29.69% 32.77% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 432,864 428,983 418,222 411,589 397,736 384,752 371,966 10.62%
NOSH 106,094 105,401 104,294 104,199 103,847 103,706 103,611 1.58%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.58% 19.10% 18.50% 17.31% 14.32% 11.19% 11.06% -
ROE 11.59% 12.59% 13.53% 15.03% 15.05% 14.06% 15.29% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 281.72 278.66 303.37 352.52 410.83 474.20 501.63 -31.90%
EPS 47.27 51.25 54.27 59.37 57.64 52.15 54.90 -9.48%
DPS 16.00 16.00 15.50 15.50 15.50 15.50 18.00 -7.54%
NAPS 4.08 4.07 4.01 3.95 3.83 3.71 3.59 8.89%
Adjusted Per Share Value based on latest NOSH - 104,199
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.00 47.17 50.81 58.99 68.51 78.97 83.46 -30.81%
EPS 8.05 8.67 9.09 9.93 9.61 8.69 9.13 -8.04%
DPS 2.69 2.69 2.59 2.59 2.58 2.58 2.99 -6.80%
NAPS 0.6951 0.6889 0.6716 0.6609 0.6387 0.6179 0.5973 10.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.87 0.90 0.83 0.71 0.66 0.74 0.78 -
P/RPS 0.31 0.32 0.27 0.20 0.16 0.16 0.16 55.35%
P/EPS 1.84 1.76 1.53 1.20 1.14 1.42 1.42 18.83%
EY 54.34 56.94 65.39 83.62 87.34 70.47 70.39 -15.83%
DY 18.39 17.78 18.67 21.83 23.48 20.95 23.08 -14.04%
P/NAPS 0.21 0.22 0.21 0.18 0.17 0.20 0.22 -3.05%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 16/08/07 16/05/07 14/02/07 16/11/06 17/08/06 23/05/06 -
Price 0.85 0.81 0.89 0.85 0.67 0.69 0.77 -
P/RPS 0.30 0.29 0.29 0.24 0.16 0.15 0.15 58.67%
P/EPS 1.80 1.58 1.64 1.43 1.16 1.32 1.40 18.22%
EY 55.62 63.27 60.98 69.85 86.04 75.58 71.30 -15.24%
DY 18.82 19.75 17.42 18.24 23.13 22.46 23.38 -13.45%
P/NAPS 0.21 0.20 0.22 0.22 0.17 0.19 0.21 0.00%

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