[PARAMON] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -8.51%
YoY- -0.49%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 300,078 298,888 293,710 316,398 367,328 426,638 491,779 -27.99%
PBT 68,340 72,743 71,432 74,535 82,375 78,066 77,508 -8.02%
Tax -16,556 -20,207 -15,339 -15,997 -18,784 -16,968 -22,479 -18.39%
NP 51,784 52,536 56,093 58,538 63,591 61,098 55,029 -3.96%
-
NP to SH 49,295 50,154 54,013 56,605 61,867 59,863 54,084 -5.97%
-
Tax Rate 24.23% 27.78% 21.47% 21.46% 22.80% 21.74% 29.00% -
Total Cost 248,294 246,352 237,617 257,860 303,737 365,540 436,750 -31.30%
-
Net Worth 447,174 432,864 428,983 418,222 411,589 397,736 384,752 10.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16,945 16,744 16,744 16,123 16,123 16,059 16,059 3.63%
Div Payout % 34.38% 33.39% 31.00% 28.48% 26.06% 26.83% 29.69% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 447,174 432,864 428,983 418,222 411,589 397,736 384,752 10.51%
NOSH 106,217 106,094 105,401 104,294 104,199 103,847 103,706 1.60%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.26% 17.58% 19.10% 18.50% 17.31% 14.32% 11.19% -
ROE 11.02% 11.59% 12.59% 13.53% 15.03% 15.05% 14.06% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 282.51 281.72 278.66 303.37 352.52 410.83 474.20 -29.13%
EPS 46.41 47.27 51.25 54.27 59.37 57.64 52.15 -7.45%
DPS 16.00 16.00 16.00 15.50 15.50 15.50 15.50 2.13%
NAPS 4.21 4.08 4.07 4.01 3.95 3.83 3.71 8.76%
Adjusted Per Share Value based on latest NOSH - 104,294
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.15 47.96 47.13 50.77 58.94 68.46 78.91 -27.99%
EPS 7.91 8.05 8.67 9.08 9.93 9.61 8.68 -5.98%
DPS 2.72 2.69 2.69 2.59 2.59 2.58 2.58 3.57%
NAPS 0.7176 0.6946 0.6884 0.6711 0.6605 0.6382 0.6174 10.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.87 0.87 0.90 0.83 0.71 0.66 0.74 -
P/RPS 0.31 0.31 0.32 0.27 0.20 0.16 0.16 55.22%
P/EPS 1.87 1.84 1.76 1.53 1.20 1.14 1.42 20.08%
EY 53.34 54.34 56.94 65.39 83.62 87.34 70.47 -16.90%
DY 18.39 18.39 17.78 18.67 21.83 23.48 20.95 -8.30%
P/NAPS 0.21 0.21 0.22 0.21 0.18 0.17 0.20 3.29%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 12/11/07 16/08/07 16/05/07 14/02/07 16/11/06 17/08/06 -
Price 0.77 0.85 0.81 0.89 0.85 0.67 0.69 -
P/RPS 0.27 0.30 0.29 0.29 0.24 0.16 0.15 47.81%
P/EPS 1.66 1.80 1.58 1.64 1.43 1.16 1.32 16.45%
EY 60.27 55.62 63.27 60.98 69.85 86.04 75.58 -13.97%
DY 20.78 18.82 19.75 17.42 18.24 23.13 22.46 -5.03%
P/NAPS 0.18 0.21 0.20 0.22 0.22 0.17 0.19 -3.53%

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