[PARAMON] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 32.01%
YoY- 53.9%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 505,994 446,244 451,702 462,112 377,586 380,986 275,640 10.64%
PBT 72,602 77,902 116,448 116,620 71,336 70,524 52,000 5.71%
Tax -21,738 -21,436 -35,138 -33,792 -17,516 -17,928 -13,588 8.13%
NP 50,864 56,466 81,310 82,828 53,820 52,596 38,412 4.78%
-
NP to SH 50,864 56,466 81,310 82,828 53,820 49,558 35,706 6.06%
-
Tax Rate 29.94% 27.52% 30.17% 28.98% 24.55% 25.42% 26.13% -
Total Cost 455,130 389,778 370,392 379,284 323,766 328,390 237,228 11.45%
-
Net Worth 705,881 682,184 658,996 557,825 499,293 470,800 427,421 8.71%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 16,887 20,262 33,794 34,292 28,098 17,237 12,602 4.99%
Div Payout % 33.20% 35.89% 41.56% 41.40% 52.21% 34.78% 35.29% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 705,881 682,184 658,996 557,825 499,293 470,800 427,421 8.71%
NOSH 337,742 337,715 337,946 114,308 108,072 107,734 105,017 21.47%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.05% 12.65% 18.00% 17.92% 14.25% 13.81% 13.94% -
ROE 7.21% 8.28% 12.34% 14.85% 10.78% 10.53% 8.35% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 149.82 132.14 133.66 404.27 349.38 353.63 262.47 -8.91%
EPS 15.06 16.72 24.06 72.46 49.80 46.00 34.00 -12.68%
DPS 5.00 6.00 10.00 30.00 26.00 16.00 12.00 -13.56%
NAPS 2.09 2.02 1.95 4.88 4.62 4.37 4.07 -10.50%
Adjusted Per Share Value based on latest NOSH - 113,539
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 81.25 71.65 72.53 74.20 60.63 61.18 44.26 10.64%
EPS 8.17 9.07 13.06 13.30 8.64 7.96 5.73 6.08%
DPS 2.71 3.25 5.43 5.51 4.51 2.77 2.02 5.01%
NAPS 1.1335 1.0954 1.0582 0.8957 0.8017 0.756 0.6863 8.71%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.57 1.74 2.01 1.25 0.78 0.79 0.90 -
P/RPS 1.05 1.32 1.50 0.31 0.22 0.22 0.34 20.65%
P/EPS 10.42 10.41 8.35 1.73 1.57 1.72 2.65 25.60%
EY 9.59 9.61 11.97 57.97 63.85 58.23 37.78 -20.41%
DY 3.18 3.45 4.98 24.00 33.33 20.25 13.33 -21.23%
P/NAPS 0.75 0.86 1.03 0.26 0.17 0.18 0.22 22.65%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 30/08/12 16/08/11 19/08/10 13/08/09 14/08/08 16/08/07 -
Price 1.55 1.57 1.77 1.52 0.86 0.79 0.81 -
P/RPS 1.03 1.19 1.32 0.38 0.25 0.22 0.31 22.13%
P/EPS 10.29 9.39 7.36 2.10 1.73 1.72 2.38 27.60%
EY 9.72 10.65 13.59 47.67 57.91 58.23 41.98 -21.62%
DY 3.23 3.82 5.65 19.74 30.23 20.25 14.81 -22.39%
P/NAPS 0.74 0.78 0.91 0.31 0.19 0.18 0.20 24.34%

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