[PARAMON] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.73%
YoY- -30.55%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 462,112 377,586 380,986 275,640 422,876 444,956 200,060 14.96%
PBT 116,620 71,336 70,524 52,000 73,886 78,552 30,230 25.22%
Tax -33,792 -17,516 -17,928 -13,588 -20,478 -23,874 -9,954 22.58%
NP 82,828 53,820 52,596 38,412 53,408 54,678 20,276 26.42%
-
NP to SH 82,828 53,820 49,558 35,706 51,414 54,252 20,636 26.05%
-
Tax Rate 28.98% 24.55% 25.42% 26.13% 27.72% 30.39% 32.93% -
Total Cost 379,284 323,766 328,390 237,228 369,468 390,278 179,784 13.24%
-
Net Worth 557,825 499,293 470,800 427,421 384,568 341,663 308,711 10.35%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 34,292 28,098 17,237 12,602 11,402 16,565 7,251 29.54%
Div Payout % 41.40% 52.21% 34.78% 35.29% 22.18% 30.53% 35.14% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 557,825 499,293 470,800 427,421 384,568 341,663 308,711 10.35%
NOSH 114,308 108,072 107,734 105,017 103,657 103,534 103,594 1.65%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.92% 14.25% 13.81% 13.94% 12.63% 12.29% 10.13% -
ROE 14.85% 10.78% 10.53% 8.35% 13.37% 15.88% 6.68% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 404.27 349.38 353.63 262.47 407.96 429.77 193.12 13.09%
EPS 72.46 49.80 46.00 34.00 49.60 52.40 19.92 24.00%
DPS 30.00 26.00 16.00 12.00 11.00 16.00 7.00 27.43%
NAPS 4.88 4.62 4.37 4.07 3.71 3.30 2.98 8.56%
Adjusted Per Share Value based on latest NOSH - 105,401
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 74.20 60.63 61.18 44.26 67.90 71.45 32.12 14.96%
EPS 13.30 8.64 7.96 5.73 8.26 8.71 3.31 26.07%
DPS 5.51 4.51 2.77 2.02 1.83 2.66 1.16 29.63%
NAPS 0.8957 0.8017 0.756 0.6863 0.6175 0.5486 0.4957 10.35%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.25 0.78 0.79 0.90 0.74 0.82 0.87 -
P/RPS 0.31 0.22 0.22 0.34 0.18 0.19 0.45 -6.01%
P/EPS 1.73 1.57 1.72 2.65 1.49 1.56 4.37 -14.30%
EY 57.97 63.85 58.23 37.78 67.03 63.90 22.90 16.73%
DY 24.00 33.33 20.25 13.33 14.86 19.51 8.05 19.95%
P/NAPS 0.26 0.17 0.18 0.22 0.20 0.25 0.29 -1.80%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 13/08/09 14/08/08 16/08/07 17/08/06 25/08/05 26/08/04 -
Price 1.52 0.86 0.79 0.81 0.69 0.82 0.83 -
P/RPS 0.38 0.25 0.22 0.31 0.17 0.19 0.43 -2.03%
P/EPS 2.10 1.73 1.72 2.38 1.39 1.56 4.17 -10.79%
EY 47.67 57.91 58.23 41.98 71.88 63.90 24.00 12.11%
DY 19.74 30.23 20.25 14.81 15.94 19.51 8.43 15.22%
P/NAPS 0.31 0.19 0.18 0.20 0.19 0.25 0.28 1.71%

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