[PARAMON] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -25.29%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 659,988 395,100 441,920 417,116 415,408 409,432 333,632 12.03%
PBT 134,360 95,288 81,792 76,348 102,920 88,436 50,992 17.51%
Tax -35,060 -17,048 -22,804 -22,736 -28,956 -25,692 -15,004 15.18%
NP 99,300 78,240 58,988 53,612 73,964 62,744 35,988 18.42%
-
NP to SH 92,748 78,240 58,988 53,612 73,964 62,744 35,988 17.08%
-
Tax Rate 26.09% 17.89% 27.88% 29.78% 28.13% 29.05% 29.42% -
Total Cost 560,688 316,860 382,932 363,504 341,444 346,688 297,644 11.12%
-
Net Worth 874,263 746,590 715,415 685,342 653,758 544,870 491,432 10.07%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 874,263 746,590 715,415 685,342 653,758 544,870 491,432 10.07%
NOSH 422,349 337,823 337,459 337,607 120,619 111,883 108,007 25.50%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.05% 19.80% 13.35% 12.85% 17.81% 15.32% 10.79% -
ROE 10.61% 10.48% 8.25% 7.82% 11.31% 11.52% 7.32% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 156.27 116.95 130.95 123.55 344.39 365.95 308.90 -10.73%
EPS 21.96 23.16 17.48 15.88 61.32 56.08 33.32 -6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.21 2.12 2.03 5.42 4.87 4.55 -12.29%
Adjusted Per Share Value based on latest NOSH - 337,607
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 105.98 63.45 70.97 66.98 66.71 65.75 53.58 12.03%
EPS 14.89 12.56 9.47 8.61 11.88 10.08 5.78 17.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4039 1.1989 1.1488 1.1006 1.0498 0.875 0.7892 10.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.54 1.66 1.55 1.60 1.94 1.21 0.71 -
P/RPS 0.99 1.42 1.18 1.30 0.56 0.33 0.23 27.52%
P/EPS 7.01 7.17 8.87 10.08 3.16 2.16 2.13 21.95%
EY 14.26 13.95 11.28 9.93 31.61 46.35 46.93 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.73 0.79 0.36 0.25 0.16 29.06%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 28/05/14 22/05/13 15/05/12 19/05/11 20/05/10 14/05/09 -
Price 1.70 1.61 1.71 1.57 2.04 1.27 0.83 -
P/RPS 1.09 1.38 1.31 1.27 0.59 0.35 0.27 26.17%
P/EPS 7.74 6.95 9.78 9.89 3.33 2.26 2.49 20.79%
EY 12.92 14.39 10.22 10.11 30.06 44.16 40.14 -17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 0.81 0.77 0.38 0.26 0.18 28.73%

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