[PARAMON] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.99%
YoY- 35.12%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 446,800 446,368 439,125 400,524 388,329 302,806 394,060 2.11%
PBT 78,714 108,277 120,080 76,493 61,698 67,688 80,530 -0.37%
Tax -21,356 -34,216 -36,070 -18,909 -16,346 -18,806 -16,909 3.96%
NP 57,358 74,061 84,009 57,584 45,352 48,881 63,621 -1.71%
-
NP to SH 57,358 74,061 84,009 57,584 42,616 46,296 61,913 -1.26%
-
Tax Rate 27.13% 31.60% 30.04% 24.72% 26.49% 27.78% 21.00% -
Total Cost 389,441 372,306 355,116 342,940 342,977 253,925 330,438 2.77%
-
Net Worth 686,006 655,469 562,810 502,110 471,075 431,119 397,510 9.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,517 22,524 - - - - - -
Div Payout % 23.57% 30.41% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 686,006 655,469 562,810 502,110 471,075 431,119 397,510 9.51%
NOSH 337,934 337,871 115,566 108,213 107,797 105,666 103,788 21.72%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.84% 16.59% 19.13% 14.38% 11.68% 16.14% 16.15% -
ROE 8.36% 11.30% 14.93% 11.47% 9.05% 10.74% 15.58% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 132.22 132.11 379.98 370.12 360.24 286.57 379.68 -16.10%
EPS 16.97 21.92 72.69 53.21 39.53 43.81 59.65 -18.88%
DPS 4.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.94 4.87 4.64 4.37 4.08 3.83 -10.03%
Adjusted Per Share Value based on latest NOSH - 108,520
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.74 71.67 70.51 64.31 62.36 48.62 63.28 2.11%
EPS 9.21 11.89 13.49 9.25 6.84 7.43 9.94 -1.26%
DPS 2.17 3.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1015 1.0525 0.9037 0.8063 0.7564 0.6923 0.6383 9.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.51 1.61 1.60 0.89 0.80 0.87 0.66 -
P/RPS 1.14 1.22 0.42 0.24 0.22 0.30 0.17 37.28%
P/EPS 8.90 7.34 2.20 1.67 2.02 1.99 1.11 41.42%
EY 11.24 13.61 45.43 59.79 49.42 50.36 90.38 -29.32%
DY 2.65 4.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.83 0.33 0.19 0.18 0.21 0.17 27.75%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 16/11/10 16/11/09 13/11/08 12/11/07 16/11/06 -
Price 1.49 1.62 1.84 0.95 0.72 0.85 0.67 -
P/RPS 1.13 1.23 0.48 0.26 0.20 0.30 0.18 35.78%
P/EPS 8.78 7.39 2.53 1.79 1.82 1.94 1.12 40.89%
EY 11.39 13.53 39.51 56.01 54.91 51.55 89.03 -28.99%
DY 2.68 4.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.38 0.20 0.16 0.21 0.17 27.46%

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