[PARAMON] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

13-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 49.55%

YoY- 8.6%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	446,244	451,702	462,112	377,586	380,986	275,640	422,876	0.89%
YoY %	-1.21%	-2.25%	22.39%	-0.89%	38.22%	-34.82%	-	-
Horiz. %	105.53%	106.82%	109.28%	89.29%	90.09%	65.18%	100.00%	-
PBT	77,902	116,448	116,620	71,336	70,524	52,000	73,886	0.88%
YoY %	-33.10%	-0.15%	63.48%	1.15%	35.62%	-29.62%	-	-
Horiz. %	105.44%	157.60%	157.84%	96.55%	95.45%	70.38%	100.00%	-
Tax	-21,436	-35,138	-33,792	-17,516	-17,928	-13,588	-20,478	0.76%
YoY %	38.99%	-3.98%	-92.92%	2.30%	-31.94%	33.65%	-	-
Horiz. %	104.68%	171.59%	165.02%	85.54%	87.55%	66.35%	100.00%	-
NP	56,466	81,310	82,828	53,820	52,596	38,412	53,408	0.93%
YoY %	-30.55%	-1.83%	53.90%	2.33%	36.93%	-28.08%	-	-
Horiz. %	105.73%	152.24%	155.09%	100.77%	98.48%	71.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,466	81,310	82,828	53,820	49,558	35,706	51,414	1.57%
YoY %	-30.55%	-1.83%	53.90%	8.60%	38.79%	-30.55%	-	-
Horiz. %	109.83%	158.15%	161.10%	104.68%	96.39%	69.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.52%	30.17%	28.98%	24.55%	25.42%	26.13%	27.72%	-
YoY %	-8.78%	4.11%	18.04%	-3.42%	-2.72%	-5.74%	-	-
Horiz. %	99.28%	108.84%	104.55%	88.56%	91.70%	94.26%	100.00%	-
Total Cost	389,778	370,392	379,284	323,766	328,390	237,228	369,468	0.89%
YoY %	5.23%	-2.34%	17.15%	-1.41%	38.43%	-35.79%	-	-
Horiz. %	105.50%	100.25%	102.66%	87.63%	88.88%	64.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	682,184	658,996	557,825	499,293	470,800	427,421	384,568	10.01%
YoY %	3.52%	18.14%	11.72%	6.05%	10.15%	11.14%	-	-
Horiz. %	177.39%	171.36%	145.05%	129.83%	122.42%	111.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	20,262	33,794	34,292	28,098	17,237	12,602	11,402	10.04%
YoY %	-40.04%	-1.45%	22.04%	63.01%	36.78%	10.52%	-	-
Horiz. %	177.71%	296.39%	300.75%	246.43%	151.18%	110.52%	100.00%	-
Div Payout %	35.89%	41.56%	41.40%	52.21%	34.78%	35.29%	22.18%	-
YoY %	-13.64%	0.39%	-20.70%	50.12%	-1.45%	59.11%	-	-
Horiz. %	161.81%	187.38%	186.65%	235.39%	156.81%	159.11%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	682,184	658,996	557,825	499,293	470,800	427,421	384,568	10.01%
YoY %	3.52%	18.14%	11.72%	6.05%	10.15%	11.14%	-	-
Horiz. %	177.39%	171.36%	145.05%	129.83%	122.42%	111.14%	100.00%	-
NOSH	337,715	337,946	114,308	108,072	107,734	105,017	103,657	21.73%
YoY %	-0.07%	195.65%	5.77%	0.31%	2.59%	1.31%	-	-
Horiz. %	325.80%	326.02%	110.28%	104.26%	103.93%	101.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	12.65%	18.00%	17.92%	14.25%	13.81%	13.94%	12.63%	-
YoY %	-29.72%	0.45%	25.75%	3.19%	-0.93%	10.37%	-	-
Horiz. %	100.16%	142.52%	141.88%	112.83%	109.34%	110.37%	100.00%	-
ROE	8.28%	12.34%	14.85%	10.78%	10.53%	8.35%	13.37%	-
YoY %	-32.90%	-16.90%	37.76%	2.37%	26.11%	-37.55%	-	-
Horiz. %	61.93%	92.30%	111.07%	80.63%	78.76%	62.45%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	132.14	133.66	404.27	349.38	353.63	262.47	407.96	-17.11%
YoY %	-1.14%	-66.94%	15.71%	-1.20%	34.73%	-35.66%	-	-
Horiz. %	32.39%	32.76%	99.10%	85.64%	86.68%	64.34%	100.00%	-
EPS	16.72	24.06	72.46	49.80	46.00	34.00	49.60	-16.56%
YoY %	-30.51%	-66.80%	45.50%	8.26%	35.29%	-31.45%	-	-
Horiz. %	33.71%	48.51%	146.09%	100.40%	92.74%	68.55%	100.00%	-
DPS	6.00	10.00	30.00	26.00	16.00	12.00	11.00	-9.60%
YoY %	-40.00%	-66.67%	15.38%	62.50%	33.33%	9.09%	-	-
Horiz. %	54.55%	90.91%	272.73%	236.36%	145.45%	109.09%	100.00%	-
NAPS	2.02	1.95	4.88	4.62	4.37	4.07	3.71	-9.62%
YoY %	3.59%	-60.04%	5.63%	5.72%	7.37%	9.70%	-	-
Horiz. %	54.45%	52.56%	131.54%	124.53%	117.79%	109.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 108,039
RPS	71.66	72.54	74.21	60.63	61.18	44.26	67.91	0.89%
YoY %	-1.21%	-2.25%	22.40%	-0.90%	38.23%	-34.83%	-	-
Horiz. %	105.52%	106.82%	109.28%	89.28%	90.09%	65.17%	100.00%	-
EPS	9.07	13.06	13.30	8.64	7.96	5.73	8.26	1.56%
YoY %	-30.55%	-1.80%	53.94%	8.54%	38.92%	-30.63%	-	-
Horiz. %	109.81%	158.11%	161.02%	104.60%	96.37%	69.37%	100.00%	-
DPS	3.25	5.43	5.51	4.51	2.77	2.02	1.83	10.03%
YoY %	-40.15%	-1.45%	22.17%	62.82%	37.13%	10.38%	-	-
Horiz. %	177.60%	296.72%	301.09%	246.45%	151.37%	110.38%	100.00%	-
NAPS	1.0955	1.0582	0.8958	0.8018	0.756	0.6864	0.6176	10.01%
YoY %	3.52%	18.13%	11.72%	6.06%	10.14%	11.14%	-	-
Horiz. %	177.38%	171.34%	145.05%	129.83%	122.41%	111.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.74	2.01	1.25	0.78	0.79	0.90	0.74	-
P/RPS	1.32	1.50	0.31	0.22	0.22	0.34	0.18	39.34%
YoY %	-12.00%	383.87%	40.91%	0.00%	-35.29%	88.89%	-	-
Horiz. %	733.33%	833.33%	172.22%	122.22%	122.22%	188.89%	100.00%	-
P/EPS	10.41	8.35	1.73	1.57	1.72	2.65	1.49	38.22%
YoY %	24.67%	382.66%	10.19%	-8.72%	-35.09%	77.85%	-	-
Horiz. %	698.66%	560.40%	116.11%	105.37%	115.44%	177.85%	100.00%	-
EY	9.61	11.97	57.97	63.85	58.23	37.78	67.03	-27.63%
YoY %	-19.72%	-79.35%	-9.21%	9.65%	54.13%	-43.64%	-	-
Horiz. %	14.34%	17.86%	86.48%	95.26%	86.87%	56.36%	100.00%	-
DY	3.45	4.98	24.00	33.33	20.25	13.33	14.86	-21.58%
YoY %	-30.72%	-79.25%	-27.99%	64.59%	51.91%	-10.30%	-	-
Horiz. %	23.22%	33.51%	161.51%	224.29%	136.27%	89.70%	100.00%	-
P/NAPS	0.86	1.03	0.26	0.17	0.18	0.22	0.20	27.49%
YoY %	-16.50%	296.15%	52.94%	-5.56%	-18.18%	10.00%	-	-
Horiz. %	430.00%	515.00%	130.00%	85.00%	90.00%	110.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	16/08/11	19/08/10	13/08/09	14/08/08	16/08/07	17/08/06	-
Price	1.57	1.77	1.52	0.86	0.79	0.81	0.69	-
P/RPS	1.19	1.32	0.38	0.25	0.22	0.31	0.17	38.26%
YoY %	-9.85%	247.37%	52.00%	13.64%	-29.03%	82.35%	-	-
Horiz. %	700.00%	776.47%	223.53%	147.06%	129.41%	182.35%	100.00%	-
P/EPS	9.39	7.36	2.10	1.73	1.72	2.38	1.39	37.45%
YoY %	27.58%	250.48%	21.39%	0.58%	-27.73%	71.22%	-	-
Horiz. %	675.54%	529.50%	151.08%	124.46%	123.74%	171.22%	100.00%	-
EY	10.65	13.59	47.67	57.91	58.23	41.98	71.88	-27.23%
YoY %	-21.63%	-71.49%	-17.68%	-0.55%	38.71%	-41.60%	-	-
Horiz. %	14.82%	18.91%	66.32%	80.56%	81.01%	58.40%	100.00%	-
DY	3.82	5.65	19.74	30.23	20.25	14.81	15.94	-21.17%
YoY %	-32.39%	-71.38%	-34.70%	49.28%	36.73%	-7.09%	-	-
Horiz. %	23.96%	35.45%	123.84%	189.65%	127.04%	92.91%	100.00%	-
P/NAPS	0.78	0.91	0.31	0.19	0.18	0.20	0.19	26.51%
YoY %	-14.29%	193.55%	63.16%	5.56%	-10.00%	5.26%	-	-
Horiz. %	410.53%	478.95%	163.16%	100.00%	94.74%	105.26%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 11:00:00

EMA 5

10 Mins

BUY

2024-07-04 10:20:00

EMA 5

10 Mins

SELL

2024-07-04 10:10:00

ADX

10 Mins

SELL

2024-07-04 09:40:00

ADX

10 Mins

BUY

2024-07-04 09:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

951

MPI

MALAYSIAN PACIFIC INDUSTRIES

924

SALCON

SALCON BHD

905

HLIND

HONG LEONG INDUSTRIES BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

WCT

WCT HOLDINGS BERHAD

634

JCY

JCY INTERNATIONAL BERHAD

620

GENTING

GENTING BHD

598

PBBANK

PUBLIC BANK BHD

539

Daily Stocks

OFB

0.81

+0.53

120,211,300

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

65,732,800

HSI-HWE

0.12

-0.01

65,654,800

HSI-CXN

0.21

+0.01

58,059,700

SNS

0.88

0.00

54,622,900

HEXCARE

0.275

+0.01

52,495,600

JAKS

0.165

+0.005

49,115,700

APPASIA

0.165

+0.005

48,494,500

More active Stocks

OFB

0.81

+0.53

120,211,300

WPRTS

4.46

+0.22

1,163,400

PIE

6.45

+0.18

272,700

F&N

31.92

+0.18

3,600

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

SKBSHUT-WA

0.545

+0.125

9,760,600

PMETAL

6.00

+0.12

4,665,600

HARTA

3.40

+0.11

3,331,900

KOTRA

4.31

+0.11

700

More gainer Stocks

TOYOVEN

1.06

-0.32

7,521,900

MPI

39.38

-0.30

31,100

HEIM

22.22

-0.28

90,600

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

221,200

SUNCON

4.02

-0.14

16,030,700

KLK

20.42

-0.14

70,000

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

7,400

NOTION

2.02

-0.10

9,209,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More