[PARAMON] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.43%
YoY- 45.89%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 502,173 446,800 446,368 439,125 400,524 388,329 302,806 8.78%
PBT 71,710 78,714 108,277 120,080 76,493 61,698 67,688 0.96%
Tax -19,514 -21,356 -34,216 -36,070 -18,909 -16,346 -18,806 0.61%
NP 52,196 57,358 74,061 84,009 57,584 45,352 48,881 1.09%
-
NP to SH 52,196 57,358 74,061 84,009 57,584 42,616 46,296 2.01%
-
Tax Rate 27.21% 27.13% 31.60% 30.04% 24.72% 26.49% 27.78% -
Total Cost 449,977 389,441 372,306 355,116 342,940 342,977 253,925 9.99%
-
Net Worth 712,684 686,006 655,469 562,810 502,110 471,075 431,119 8.73%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 11,258 13,517 22,524 - - - - -
Div Payout % 21.57% 23.57% 30.41% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 712,684 686,006 655,469 562,810 502,110 471,075 431,119 8.73%
NOSH 337,765 337,934 337,871 115,566 108,213 107,797 105,666 21.34%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.39% 12.84% 16.59% 19.13% 14.38% 11.68% 16.14% -
ROE 7.32% 8.36% 11.30% 14.93% 11.47% 9.05% 10.74% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 148.68 132.22 132.11 379.98 370.12 360.24 286.57 -10.35%
EPS 15.45 16.97 21.92 72.69 53.21 39.53 43.81 -15.93%
DPS 3.33 4.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.03 1.94 4.87 4.64 4.37 4.08 -10.39%
Adjusted Per Share Value based on latest NOSH - 116,467
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 80.64 71.74 71.67 70.51 64.31 62.36 48.62 8.79%
EPS 8.38 9.21 11.89 13.49 9.25 6.84 7.43 2.02%
DPS 1.81 2.17 3.62 0.00 0.00 0.00 0.00 -
NAPS 1.1444 1.1015 1.0525 0.9037 0.8063 0.7564 0.6923 8.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.51 1.51 1.61 1.60 0.89 0.80 0.87 -
P/RPS 1.02 1.14 1.22 0.42 0.24 0.22 0.30 22.60%
P/EPS 9.77 8.90 7.34 2.20 1.67 2.02 1.99 30.33%
EY 10.23 11.24 13.61 45.43 59.79 49.42 50.36 -23.31%
DY 2.21 2.65 4.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.83 0.33 0.19 0.18 0.21 22.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 28/11/12 17/11/11 16/11/10 16/11/09 13/11/08 12/11/07 -
Price 1.56 1.49 1.62 1.84 0.95 0.72 0.85 -
P/RPS 1.05 1.13 1.23 0.48 0.26 0.20 0.30 23.19%
P/EPS 10.09 8.78 7.39 2.53 1.79 1.82 1.94 31.59%
EY 9.91 11.39 13.53 39.51 56.01 54.91 51.55 -24.01%
DY 2.14 2.68 4.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.84 0.38 0.20 0.16 0.21 23.33%

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