[PARAMON] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -7.22%
YoY- -26.74%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 404,909 407,907 397,061 386,150 398,761 364,220 352,751 9.60%
PBT 79,332 71,073 60,383 55,597 59,977 63,848 77,602 1.47%
Tax -21,804 -17,861 -15,733 -15,287 -15,939 -14,711 -18,726 10.64%
NP 57,528 53,212 44,650 40,310 44,038 49,137 58,876 -1.52%
-
NP to SH 57,528 53,219 44,124 38,963 41,993 46,535 56,221 1.53%
-
Tax Rate 27.48% 25.13% 26.06% 27.50% 26.58% 23.04% 24.13% -
Total Cost 347,381 354,695 352,411 345,840 354,723 315,083 293,875 11.76%
-
Net Worth 517,591 503,532 499,143 491,432 482,135 471,316 471,058 6.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 30,390 28,067 28,067 22,645 22,645 19,245 19,245 35.49%
Div Payout % 52.83% 52.74% 63.61% 58.12% 53.93% 41.36% 34.23% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 517,591 503,532 499,143 491,432 482,135 471,316 471,058 6.46%
NOSH 108,966 108,520 108,039 108,007 107,860 107,852 107,793 0.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.21% 13.05% 11.25% 10.44% 11.04% 13.49% 16.69% -
ROE 11.11% 10.57% 8.84% 7.93% 8.71% 9.87% 11.94% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 371.59 375.88 367.51 357.52 369.70 337.70 327.25 8.81%
EPS 52.79 49.04 40.84 36.07 38.93 43.15 52.16 0.80%
DPS 28.00 26.00 26.00 21.00 21.00 18.00 18.00 34.14%
NAPS 4.75 4.64 4.62 4.55 4.47 4.37 4.37 5.70%
Adjusted Per Share Value based on latest NOSH - 108,007
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 65.02 65.50 63.76 62.01 64.03 58.49 56.65 9.59%
EPS 9.24 8.55 7.09 6.26 6.74 7.47 9.03 1.54%
DPS 4.88 4.51 4.51 3.64 3.64 3.09 3.09 35.50%
NAPS 0.8312 0.8086 0.8015 0.7892 0.7742 0.7569 0.7564 6.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.06 0.89 0.78 0.71 0.67 0.80 0.79 -
P/RPS 0.29 0.24 0.21 0.20 0.18 0.24 0.24 13.40%
P/EPS 2.01 1.81 1.91 1.97 1.72 1.85 1.51 20.94%
EY 49.81 55.10 52.36 50.81 58.11 53.93 66.02 -17.08%
DY 26.42 29.21 33.33 29.58 31.34 22.50 22.78 10.35%
P/NAPS 0.22 0.19 0.17 0.16 0.15 0.18 0.18 14.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 16/11/09 13/08/09 14/05/09 26/02/09 13/11/08 14/08/08 -
Price 1.11 0.95 0.86 0.83 0.68 0.72 0.79 -
P/RPS 0.30 0.25 0.23 0.23 0.18 0.21 0.24 15.99%
P/EPS 2.10 1.94 2.11 2.30 1.75 1.67 1.51 24.51%
EY 47.56 51.62 47.49 43.46 57.25 59.93 66.02 -19.59%
DY 25.23 27.37 30.23 25.30 30.88 25.00 22.78 7.02%
P/NAPS 0.23 0.20 0.19 0.18 0.15 0.16 0.18 17.69%

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