[PARAMON] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.1%
YoY- 36.99%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 433,860 447,172 423,859 404,909 407,907 397,061 386,150 8.06%
PBT 112,022 101,974 88,693 79,332 71,073 60,383 55,597 59.45%
Tax -34,675 -29,942 -24,476 -21,804 -17,861 -15,733 -15,287 72.54%
NP 77,347 72,032 64,217 57,528 53,212 44,650 40,310 54.35%
-
NP to SH 77,347 72,032 64,217 57,528 53,219 44,124 38,963 57.88%
-
Tax Rate 30.95% 29.36% 27.60% 27.48% 25.13% 26.06% 27.50% -
Total Cost 356,513 375,140 359,642 347,381 354,695 352,411 345,840 2.04%
-
Net Worth 567,194 554,071 544,870 517,591 503,532 499,143 491,432 10.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 33,375 33,375 30,390 30,390 28,067 28,067 22,645 29.47%
Div Payout % 43.15% 46.33% 47.32% 52.83% 52.74% 63.61% 58.12% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 567,194 554,071 544,870 517,591 503,532 499,143 491,432 10.02%
NOSH 116,467 113,539 111,883 108,966 108,520 108,039 108,007 5.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.83% 16.11% 15.15% 14.21% 13.05% 11.25% 10.44% -
ROE 13.64% 13.00% 11.79% 11.11% 10.57% 8.84% 7.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 372.52 393.85 378.84 371.59 375.88 367.51 357.52 2.77%
EPS 66.41 63.44 57.40 52.79 49.04 40.84 36.07 50.16%
DPS 28.66 29.40 27.16 28.00 26.00 26.00 21.00 23.01%
NAPS 4.87 4.88 4.87 4.75 4.64 4.62 4.55 4.63%
Adjusted Per Share Value based on latest NOSH - 108,966
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 69.62 71.75 68.01 64.97 65.45 63.71 61.96 8.07%
EPS 12.41 11.56 10.30 9.23 8.54 7.08 6.25 57.91%
DPS 5.36 5.36 4.88 4.88 4.50 4.50 3.63 29.63%
NAPS 0.9101 0.8891 0.8743 0.8305 0.808 0.8009 0.7886 10.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.60 1.25 1.21 1.06 0.89 0.78 0.71 -
P/RPS 0.43 0.32 0.32 0.29 0.24 0.21 0.20 66.50%
P/EPS 2.41 1.97 2.11 2.01 1.81 1.91 1.97 14.37%
EY 41.51 50.75 47.44 49.81 55.10 52.36 50.81 -12.59%
DY 17.91 23.52 22.45 26.42 29.21 33.33 29.58 -28.40%
P/NAPS 0.33 0.26 0.25 0.22 0.19 0.17 0.16 61.95%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 19/08/10 20/05/10 24/02/10 16/11/09 13/08/09 14/05/09 -
Price 1.84 1.52 1.27 1.11 0.95 0.86 0.83 -
P/RPS 0.49 0.39 0.34 0.30 0.25 0.23 0.23 65.49%
P/EPS 2.77 2.40 2.21 2.10 1.94 2.11 2.30 13.18%
EY 36.09 41.74 45.19 47.56 51.62 47.49 43.46 -11.64%
DY 15.57 19.34 21.39 25.23 27.37 30.23 25.30 -27.62%
P/NAPS 0.38 0.31 0.26 0.23 0.20 0.19 0.18 64.49%

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