[PARAMON] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	190,493	137,820	211,438	222,478	100,030	94,848	123,685	7.45%
YoY %	38.22%	-34.82%	-4.96%	122.41%	5.46%	-23.31%	-	-
Horiz. %	154.01%	111.43%	170.95%	179.87%	80.87%	76.69%	100.00%	-
PBT	35,262	26,000	36,943	39,276	15,115	10,994	19,328	10.53%
YoY %	35.62%	-29.62%	-5.94%	159.85%	37.48%	-43.12%	-	-
Horiz. %	182.44%	134.52%	191.14%	203.21%	78.20%	56.88%	100.00%	-
Tax	-8,964	-6,794	-10,239	-11,937	-4,977	-5,648	-6,369	5.85%
YoY %	-31.94%	33.65%	14.22%	-139.84%	11.88%	11.32%	-	-
Horiz. %	140.74%	106.67%	160.76%	187.42%	78.14%	88.68%	100.00%	-
NP	26,298	19,206	26,704	27,339	10,138	5,346	12,959	12.50%
YoY %	36.93%	-28.08%	-2.32%	169.67%	89.64%	-58.75%	-	-
Horiz. %	202.93%	148.21%	206.07%	210.97%	78.23%	41.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,779	17,853	25,707	27,126	10,318	5,346	12,959	11.39%
YoY %	38.79%	-30.55%	-5.23%	162.90%	93.00%	-58.75%	-	-
Horiz. %	191.21%	137.77%	198.37%	209.32%	79.62%	41.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.42%	26.13%	27.72%	30.39%	32.93%	51.37%	32.95%	-
YoY %	-2.72%	-5.74%	-8.79%	-7.71%	-35.90%	55.90%	-	-
Horiz. %	77.15%	79.30%	84.13%	92.23%	99.94%	155.90%	100.00%	-
Total Cost	164,195	118,614	184,734	195,139	89,892	89,502	110,726	6.78%
YoY %	38.43%	-35.79%	-5.33%	117.08%	0.44%	-19.17%	-	-
Horiz. %	148.29%	107.12%	166.84%	176.24%	81.18%	80.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	470,800	427,421	384,568	341,663	308,711	285,594	277,477	9.20%
YoY %	10.15%	11.14%	12.56%	10.67%	8.09%	2.93%	-	-
Horiz. %	169.67%	154.04%	138.59%	123.13%	111.26%	102.93%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	8,618	6,301	5,701	8,282	3,625	3,049	3,016	19.10%
YoY %	36.77%	10.52%	-31.16%	128.47%	18.89%	1.09%	-	-
Horiz. %	285.74%	208.92%	189.03%	274.60%	120.19%	101.09%	100.00%	-
Div Payout %	34.78%	35.29%	22.18%	30.53%	35.14%	57.03%	23.27%	-
YoY %	-1.45%	59.11%	-27.35%	-13.12%	-38.38%	145.08%	-	-
Horiz. %	149.46%	151.65%	95.32%	131.20%	151.01%	245.08%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	470,800	427,421	384,568	341,663	308,711	285,594	277,477	9.20%
YoY %	10.15%	11.14%	12.56%	10.67%	8.09%	2.93%	-	-
Horiz. %	169.67%	154.04%	138.59%	123.13%	111.26%	102.93%	100.00%	-
NOSH	107,734	105,017	103,657	103,534	103,594	101,634	100,535	1.15%
YoY %	2.59%	1.31%	0.12%	-0.06%	1.93%	1.09%	-	-
Horiz. %	107.16%	104.46%	103.11%	102.98%	103.04%	101.09%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	13.81%	13.94%	12.63%	12.29%	10.13%	5.64%	10.48%	-
YoY %	-0.93%	10.37%	2.77%	21.32%	79.61%	-46.18%	-	-
Horiz. %	131.77%	133.02%	120.52%	117.27%	96.66%	53.82%	100.00%	-
ROE	5.26%	4.18%	6.68%	7.94%	3.34%	1.87%	4.67%	-
YoY %	25.84%	-37.43%	-15.87%	137.72%	78.61%	-59.96%	-	-
Horiz. %	112.63%	89.51%	143.04%	170.02%	71.52%	40.04%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	176.82	131.24	203.98	214.88	96.56	93.32	123.03	6.22%
YoY %	34.73%	-35.66%	-5.07%	122.54%	3.47%	-24.15%	-	-
Horiz. %	143.72%	106.67%	165.80%	174.66%	78.48%	75.85%	100.00%	-
EPS	23.00	17.00	24.80	26.20	9.96	5.26	12.89	10.12%
YoY %	35.29%	-31.45%	-5.34%	163.05%	89.35%	-59.19%	-	-
Horiz. %	178.43%	131.89%	192.40%	203.26%	77.27%	40.81%	100.00%	-
DPS	8.00	6.00	5.50	8.00	3.50	3.00	3.00	17.74%
YoY %	33.33%	9.09%	-31.25%	128.57%	16.67%	0.00%	-	-
Horiz. %	266.67%	200.00%	183.33%	266.67%	116.67%	100.00%	100.00%	-
NAPS	4.37	4.07	3.71	3.30	2.98	2.81	2.76	7.95%
YoY %	7.37%	9.70%	12.42%	10.74%	6.05%	1.81%	-	-
Horiz. %	158.33%	147.46%	134.42%	119.57%	107.97%	101.81%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 103,570
RPS	30.59	22.13	33.95	35.73	16.06	15.23	19.86	7.45%
YoY %	38.23%	-34.82%	-4.98%	122.48%	5.45%	-23.31%	-	-
Horiz. %	154.03%	111.43%	170.95%	179.91%	80.87%	76.69%	100.00%	-
EPS	3.98	2.87	4.13	4.36	1.66	0.86	2.08	11.41%
YoY %	38.68%	-30.51%	-5.28%	162.65%	93.02%	-58.65%	-	-
Horiz. %	191.35%	137.98%	198.56%	209.62%	79.81%	41.35%	100.00%	-
DPS	1.38	1.01	0.92	1.33	0.58	0.49	0.48	19.22%
YoY %	36.63%	9.78%	-30.83%	129.31%	18.37%	2.08%	-	-
Horiz. %	287.50%	210.42%	191.67%	277.08%	120.83%	102.08%	100.00%	-
NAPS	0.756	0.6864	0.6176	0.5487	0.4957	0.4586	0.4456	9.20%
YoY %	10.14%	11.14%	12.56%	10.69%	8.09%	2.92%	-	-
Horiz. %	169.66%	154.04%	138.60%	123.14%	111.24%	102.92%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.79	0.90	0.74	0.82	0.87	0.46	0.60	-
P/RPS	0.45	0.69	0.36	0.38	0.90	0.49	0.49	-1.40%
YoY %	-34.78%	91.67%	-5.26%	-57.78%	83.67%	0.00%	-	-
Horiz. %	91.84%	140.82%	73.47%	77.55%	183.67%	100.00%	100.00%	-
P/EPS	3.43	5.29	2.98	3.13	8.73	8.75	4.65	-4.94%
YoY %	-35.16%	77.52%	-4.79%	-64.15%	-0.23%	88.17%	-	-
Horiz. %	73.76%	113.76%	64.09%	67.31%	187.74%	188.17%	100.00%	-
EY	29.11	18.89	33.51	31.95	11.45	11.43	21.48	5.19%
YoY %	54.10%	-43.63%	4.88%	179.04%	0.17%	-46.79%	-	-
Horiz. %	135.52%	87.94%	156.01%	148.74%	53.31%	53.21%	100.00%	-
DY	10.13	6.67	7.43	9.76	4.02	6.52	5.00	12.47%
YoY %	51.87%	-10.23%	-23.87%	142.79%	-38.34%	30.40%	-	-
Horiz. %	202.60%	133.40%	148.60%	195.20%	80.40%	130.40%	100.00%	-
P/NAPS	0.18	0.22	0.20	0.25	0.29	0.16	0.22	-3.28%
YoY %	-18.18%	10.00%	-20.00%	-13.79%	81.25%	-27.27%	-	-
Horiz. %	81.82%	100.00%	90.91%	113.64%	131.82%	72.73%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	14/08/08	16/08/07	17/08/06	25/08/05	26/08/04	21/08/03	21/08/02	-
Price	0.79	0.81	0.69	0.82	0.83	0.50	0.64	-
P/RPS	0.45	0.62	0.34	0.38	0.86	0.54	0.52	-2.37%
YoY %	-27.42%	82.35%	-10.53%	-55.81%	59.26%	3.85%	-	-
Horiz. %	86.54%	119.23%	65.38%	73.08%	165.38%	103.85%	100.00%	-
P/EPS	3.43	4.76	2.78	3.13	8.33	9.51	4.97	-5.98%
YoY %	-27.94%	71.22%	-11.18%	-62.42%	-12.41%	91.35%	-	-
Horiz. %	69.01%	95.77%	55.94%	62.98%	167.61%	191.35%	100.00%	-
EY	29.11	20.99	35.94	31.95	12.00	10.52	20.14	6.32%
YoY %	38.69%	-41.60%	12.49%	166.25%	14.07%	-47.77%	-	-
Horiz. %	144.54%	104.22%	178.45%	158.64%	59.58%	52.23%	100.00%	-
DY	10.13	7.41	7.97	9.76	4.22	6.00	4.69	13.68%
YoY %	36.71%	-7.03%	-18.34%	131.28%	-29.67%	27.93%	-	-
Horiz. %	215.99%	158.00%	169.94%	208.10%	89.98%	127.93%	100.00%	-
P/NAPS	0.18	0.20	0.19	0.25	0.28	0.18	0.23	-3.99%
YoY %	-10.00%	5.26%	-24.00%	-10.71%	55.56%	-21.74%	-	-
Horiz. %	78.26%	86.96%	82.61%	108.70%	121.74%	78.26%	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

0.82

+0.54

85,407,300

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HWE

0.12

-0.01

62,751,800

HSI-HWW

0.22

-0.015

57,772,300

E&O-LR

0.055

+0.01

56,261,700

HSI-CXN

0.21

+0.01

44,595,300

JAKS

0.17

+0.01

42,290,100

JCY

0.795

+0.015

40,414,200

HEXCARE

0.275

+0.01

39,716,800

More active Stocks

OFB

0.82

+0.54

85,407,300

F&N

31.98

+0.24

3,200

WPRTS

4.41

+0.17

616,800

NIKKEI-CE

0.99

+0.15

300

PIE

6.41

+0.14

142,600

PANAMY

20.20

+0.12

3,500

SKBSHUT-WA

0.52

+0.10

4,796,600

YTL-C68

1.06

+0.09

106,000

ARKA

2.17

+0.09

14,000

DLADY

36.16

+0.08

1,000

More gainer Stocks

MPI

39.26

-0.42

4,300

HEIM

22.16

-0.34

33,400

SUNCON

3.86

-0.30

5,054,400

NESTLE

121.80

-0.30

100

TOYOVEN

1.11

-0.27

5,166,600

SUNCON-C8

0.425

-0.125

707,000

KUAISHO-C17

0.08

-0.12

58,800

KLK

20.44

-0.12

4,600

KESM

7.01

-0.12

3,800

SUNCON-C13

0.30

-0.11

562,400

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