[PARAMON] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

16-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 9.93%

YoY- -1.83%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	464,032	505,994	446,244	451,702	462,112	377,586	380,986	3.33%
YoY %	-8.29%	13.39%	-1.21%	-2.25%	22.39%	-0.89%	-	-
Horiz. %	121.80%	132.81%	117.13%	118.56%	121.29%	99.11%	100.00%	-
PBT	97,210	72,602	77,902	116,448	116,620	71,336	70,524	5.49%
YoY %	33.89%	-6.80%	-33.10%	-0.15%	63.48%	1.15%	-	-
Horiz. %	137.84%	102.95%	110.46%	165.12%	165.36%	101.15%	100.00%	-
Tax	-21,728	-21,738	-21,436	-35,138	-33,792	-17,516	-17,928	3.25%
YoY %	0.05%	-1.41%	38.99%	-3.98%	-92.92%	2.30%	-	-
Horiz. %	121.20%	121.25%	119.57%	196.00%	188.49%	97.70%	100.00%	-
NP	75,482	50,864	56,466	81,310	82,828	53,820	52,596	6.20%
YoY %	48.40%	-9.92%	-30.55%	-1.83%	53.90%	2.33%	-	-
Horiz. %	143.51%	96.71%	107.36%	154.59%	157.48%	102.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,482	50,864	56,466	81,310	82,828	53,820	49,558	7.26%
YoY %	48.40%	-9.92%	-30.55%	-1.83%	53.90%	8.60%	-	-
Horiz. %	152.31%	102.64%	113.94%	164.07%	167.13%	108.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.35%	29.94%	27.52%	30.17%	28.98%	24.55%	25.42%	-
YoY %	-25.35%	8.79%	-8.78%	4.11%	18.04%	-3.42%	-	-
Horiz. %	87.92%	117.78%	108.26%	118.69%	114.00%	96.58%	100.00%	-
Total Cost	388,550	455,130	389,778	370,392	379,284	323,766	328,390	2.84%
YoY %	-14.63%	16.77%	5.23%	-2.34%	17.15%	-1.41%	-	-
Horiz. %	118.32%	138.59%	118.69%	112.79%	115.50%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	746,710	705,881	682,184	658,996	557,825	499,293	470,800	7.98%
YoY %	5.78%	3.47%	3.52%	18.14%	11.72%	6.05%	-	-
Horiz. %	158.60%	149.93%	144.90%	139.97%	118.48%	106.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	16,893	16,887	20,262	33,794	34,292	28,098	17,237	-0.33%
YoY %	0.04%	-16.66%	-40.04%	-1.45%	22.04%	63.01%	-	-
Horiz. %	98.00%	97.97%	117.55%	196.05%	198.94%	163.01%	100.00%	-
Div Payout %	22.38%	33.20%	35.89%	41.56%	41.40%	52.21%	34.78%	-
YoY %	-32.59%	-7.50%	-13.64%	0.39%	-20.70%	50.12%	-	-
Horiz. %	64.35%	95.46%	103.19%	119.49%	119.03%	150.12%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	746,710	705,881	682,184	658,996	557,825	499,293	470,800	7.98%
YoY %	5.78%	3.47%	3.52%	18.14%	11.72%	6.05%	-	-
Horiz. %	158.60%	149.93%	144.90%	139.97%	118.48%	106.05%	100.00%	-
NOSH	337,878	337,742	337,715	337,946	114,308	108,072	107,734	20.97%
YoY %	0.04%	0.01%	-0.07%	195.65%	5.77%	0.31%	-	-
Horiz. %	313.62%	313.50%	313.47%	313.69%	106.10%	100.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	16.27%	10.05%	12.65%	18.00%	17.92%	14.25%	13.81%	-
YoY %	61.89%	-20.55%	-29.72%	0.45%	25.75%	3.19%	-	-
Horiz. %	117.81%	72.77%	91.60%	130.34%	129.76%	103.19%	100.00%	-
ROE	10.11%	7.21%	8.28%	12.34%	14.85%	10.78%	10.53%	-
YoY %	40.22%	-12.92%	-32.90%	-16.90%	37.76%	2.37%	-	-
Horiz. %	96.01%	68.47%	78.63%	117.19%	141.03%	102.37%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	137.34	149.82	132.14	133.66	404.27	349.38	353.63	-14.57%
YoY %	-8.33%	13.38%	-1.14%	-66.94%	15.71%	-1.20%	-	-
Horiz. %	38.84%	42.37%	37.37%	37.80%	114.32%	98.80%	100.00%	-
EPS	22.34	15.06	16.72	24.06	72.46	49.80	46.00	-11.33%
YoY %	48.34%	-9.93%	-30.51%	-66.80%	45.50%	8.26%	-	-
Horiz. %	48.57%	32.74%	36.35%	52.30%	157.52%	108.26%	100.00%	-
DPS	5.00	5.00	6.00	10.00	30.00	26.00	16.00	-17.61%
YoY %	0.00%	-16.67%	-40.00%	-66.67%	15.38%	62.50%	-	-
Horiz. %	31.25%	31.25%	37.50%	62.50%	187.50%	162.50%	100.00%	-
NAPS	2.21	2.09	2.02	1.95	4.88	4.62	4.37	-10.73%
YoY %	5.74%	3.47%	3.59%	-60.04%	5.63%	5.72%	-	-
Horiz. %	50.57%	47.83%	46.22%	44.62%	111.67%	105.72%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 337,865
RPS	74.52	81.25	71.66	72.54	74.21	60.63	61.18	3.34%
YoY %	-8.28%	13.38%	-1.21%	-2.25%	22.40%	-0.90%	-	-
Horiz. %	121.80%	132.80%	117.13%	118.57%	121.30%	99.10%	100.00%	-
EPS	12.12	8.17	9.07	13.06	13.30	8.64	7.96	7.25%
YoY %	48.35%	-9.92%	-30.55%	-1.80%	53.94%	8.54%	-	-
Horiz. %	152.26%	102.64%	113.94%	164.07%	167.09%	108.54%	100.00%	-
DPS	2.71	2.71	3.25	5.43	5.51	4.51	2.77	-0.36%
YoY %	0.00%	-16.62%	-40.15%	-1.45%	22.17%	62.82%	-	-
Horiz. %	97.83%	97.83%	117.33%	196.03%	198.92%	162.82%	100.00%	-
NAPS	1.1991	1.1335	1.0955	1.0582	0.8958	0.8018	0.756	7.98%
YoY %	5.79%	3.47%	3.52%	18.13%	11.72%	6.06%	-	-
Horiz. %	158.61%	149.93%	144.91%	139.97%	118.49%	106.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.56	1.57	1.74	2.01	1.25	0.78	0.79	-
P/RPS	1.14	1.05	1.32	1.50	0.31	0.22	0.22	31.53%
YoY %	8.57%	-20.45%	-12.00%	383.87%	40.91%	0.00%	-	-
Horiz. %	518.18%	477.27%	600.00%	681.82%	140.91%	100.00%	100.00%	-
P/EPS	6.98	10.42	10.41	8.35	1.73	1.57	1.72	26.28%
YoY %	-33.01%	0.10%	24.67%	382.66%	10.19%	-8.72%	-	-
Horiz. %	405.81%	605.81%	605.23%	485.47%	100.58%	91.28%	100.00%	-
EY	14.32	9.59	9.61	11.97	57.97	63.85	58.23	-20.83%
YoY %	49.32%	-0.21%	-19.72%	-79.35%	-9.21%	9.65%	-	-
Horiz. %	24.59%	16.47%	16.50%	20.56%	99.55%	109.65%	100.00%	-
DY	3.21	3.18	3.45	4.98	24.00	33.33	20.25	-26.42%
YoY %	0.94%	-7.83%	-30.72%	-79.25%	-27.99%	64.59%	-	-
Horiz. %	15.85%	15.70%	17.04%	24.59%	118.52%	164.59%	100.00%	-
P/NAPS	0.71	0.75	0.86	1.03	0.26	0.17	0.18	25.68%
YoY %	-5.33%	-12.79%	-16.50%	296.15%	52.94%	-5.56%	-	-
Horiz. %	394.44%	416.67%	477.78%	572.22%	144.44%	94.44%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	14/08/14	22/08/13	30/08/12	16/08/11	19/08/10	13/08/09	14/08/08	-
Price	1.55	1.55	1.57	1.77	1.52	0.86	0.79	-
P/RPS	1.13	1.03	1.19	1.32	0.38	0.25	0.22	31.33%
YoY %	9.71%	-13.45%	-9.85%	247.37%	52.00%	13.64%	-	-
Horiz. %	513.64%	468.18%	540.91%	600.00%	172.73%	113.64%	100.00%	-
P/EPS	6.94	10.29	9.39	7.36	2.10	1.73	1.72	26.16%
YoY %	-32.56%	9.58%	27.58%	250.48%	21.39%	0.58%	-	-
Horiz. %	403.49%	598.26%	545.93%	427.91%	122.09%	100.58%	100.00%	-
EY	14.41	9.72	10.65	13.59	47.67	57.91	58.23	-20.75%
YoY %	48.25%	-8.73%	-21.63%	-71.49%	-17.68%	-0.55%	-	-
Horiz. %	24.75%	16.69%	18.29%	23.34%	81.87%	99.45%	100.00%	-
DY	3.23	3.23	3.82	5.65	19.74	30.23	20.25	-26.34%
YoY %	0.00%	-15.45%	-32.39%	-71.38%	-34.70%	49.28%	-	-
Horiz. %	15.95%	15.95%	18.86%	27.90%	97.48%	149.28%	100.00%	-
P/NAPS	0.70	0.74	0.78	0.91	0.31	0.19	0.18	25.38%
YoY %	-5.41%	-5.13%	-14.29%	193.55%	63.16%	5.56%	-	-
Horiz. %	388.89%	411.11%	433.33%	505.56%	172.22%	105.56%	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

No trading signals available.

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

985

MPI

MALAYSIAN PACIFIC INDUSTRIES

956

SALCON

SALCON BHD

904

HLIND

HONG LEONG INDUSTRIES BHD

867

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

GENTING

GENTING BHD

591

WCT

WCT HOLDINGS BERHAD

586

JCY

JCY INTERNATIONAL BERHAD

577

PBBANK

PUBLIC BANK BHD

537

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.84

+0.56

83,709,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HWE

0.12

-0.01

62,620,800

HSI-HWW

0.215

-0.02

57,772,200

E&O-LR

0.055

+0.01

56,261,700

JAKS

0.17

+0.01

42,232,500

JCY

0.80

+0.02

39,269,700

SNS

0.88

0.00

37,919,300

HEXCARE

0.28

+0.015

37,517,500

More active Stocks

OFB

0.84

+0.56

83,709,900

F&N

31.98

+0.24

3,200

WPRTS

4.42

+0.18

587,300

NIKKEI-CE

0.99

+0.15

300

PIE

6.41

+0.14

132,300

YTL-C68

1.06

+0.09

106,000

ARKA

2.17

+0.09

14,000

DLADY

36.16

+0.08

1,000

SKBSHUT-WA

0.49

+0.07

3,377,700

UMCCA

5.15

+0.07

200

More gainer Stocks

MPI

39.26

-0.42

4,300

HEIM

22.20

-0.30

32,100

NESTLE

121.80

-0.30

100

TOYOVEN

1.11

-0.27

4,833,500

SUNCON

3.91

-0.25

3,349,300

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.01

-0.12

3,800

KLK

20.44

-0.12

3,000

HSI-HWO

0.425

-0.105

9,000

SUNCON-C8

0.455

-0.095

357,000

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