[PARAMON] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

16-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 119.46%

YoY- -30.55%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	231,056	188,793	190,493	137,820	211,438	222,478	100,030	14.96%
YoY %	22.39%	-0.89%	38.22%	-34.82%	-4.96%	122.41%	-	-
Horiz. %	230.99%	188.74%	190.44%	137.78%	211.37%	222.41%	100.00%	-
PBT	58,310	35,668	35,262	26,000	36,943	39,276	15,115	25.22%
YoY %	63.48%	1.15%	35.62%	-29.62%	-5.94%	159.85%	-	-
Horiz. %	385.78%	235.98%	233.29%	172.01%	244.41%	259.85%	100.00%	-
Tax	-16,896	-8,758	-8,964	-6,794	-10,239	-11,937	-4,977	22.58%
YoY %	-92.92%	2.30%	-31.94%	33.65%	14.22%	-139.84%	-	-
Horiz. %	339.48%	175.97%	180.11%	136.51%	205.73%	239.84%	100.00%	-
NP	41,414	26,910	26,298	19,206	26,704	27,339	10,138	26.42%
YoY %	53.90%	2.33%	36.93%	-28.08%	-2.32%	169.67%	-	-
Horiz. %	408.50%	265.44%	259.40%	189.45%	263.41%	269.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,414	26,910	24,779	17,853	25,707	27,126	10,318	26.05%
YoY %	53.90%	8.60%	38.79%	-30.55%	-5.23%	162.90%	-	-
Horiz. %	401.38%	260.81%	240.15%	173.03%	249.15%	262.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.98%	24.55%	25.42%	26.13%	27.72%	30.39%	32.93%	-
YoY %	18.04%	-3.42%	-2.72%	-5.74%	-8.79%	-7.71%	-	-
Horiz. %	88.00%	74.55%	77.19%	79.35%	84.18%	92.29%	100.00%	-
Total Cost	189,642	161,883	164,195	118,614	184,734	195,139	89,892	13.24%
YoY %	17.15%	-1.41%	38.43%	-35.79%	-5.33%	117.08%	-	-
Horiz. %	210.97%	180.09%	182.66%	131.95%	205.51%	217.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	557,825	499,293	470,800	427,421	384,568	341,663	308,711	10.35%
YoY %	11.72%	6.05%	10.15%	11.14%	12.56%	10.67%	-	-
Horiz. %	180.69%	161.73%	152.51%	138.45%	124.57%	110.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	17,146	14,049	8,618	6,301	5,701	8,282	3,625	29.54%
YoY %	22.04%	63.02%	36.77%	10.52%	-31.16%	128.47%	-	-
Horiz. %	472.99%	387.56%	237.74%	173.82%	157.27%	228.47%	100.00%	-
Div Payout %	41.40%	52.21%	34.78%	35.29%	22.18%	30.53%	35.14%	-
YoY %	-20.70%	50.12%	-1.45%	59.11%	-27.35%	-13.12%	-	-
Horiz. %	117.81%	148.58%	98.98%	100.43%	63.12%	86.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	557,825	499,293	470,800	427,421	384,568	341,663	308,711	10.35%
YoY %	11.72%	6.05%	10.15%	11.14%	12.56%	10.67%	-	-
Horiz. %	180.69%	161.73%	152.51%	138.45%	124.57%	110.67%	100.00%	-
NOSH	114,308	108,072	107,734	105,017	103,657	103,534	103,594	1.65%
YoY %	5.77%	0.31%	2.59%	1.31%	0.12%	-0.06%	-	-
Horiz. %	110.34%	104.32%	104.00%	101.37%	100.06%	99.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	17.92%	14.25%	13.81%	13.94%	12.63%	12.29%	10.13%	-
YoY %	25.75%	3.19%	-0.93%	10.37%	2.77%	21.32%	-	-
Horiz. %	176.90%	140.67%	136.33%	137.61%	124.68%	121.32%	100.00%	-
ROE	7.42%	5.39%	5.26%	4.18%	6.68%	7.94%	3.34%	-
YoY %	37.66%	2.47%	25.84%	-37.43%	-15.87%	137.72%	-	-
Horiz. %	222.16%	161.38%	157.49%	125.15%	200.00%	237.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	202.13	174.69	176.82	131.24	203.98	214.88	96.56	13.09%
YoY %	15.71%	-1.20%	34.73%	-35.66%	-5.07%	122.54%	-	-
Horiz. %	209.33%	180.91%	183.12%	135.92%	211.25%	222.54%	100.00%	-
EPS	36.23	24.90	23.00	17.00	24.80	26.20	9.96	24.00%
YoY %	45.50%	8.26%	35.29%	-31.45%	-5.34%	163.05%	-	-
Horiz. %	363.76%	250.00%	230.92%	170.68%	249.00%	263.05%	100.00%	-
DPS	15.00	13.00	8.00	6.00	5.50	8.00	3.50	27.43%
YoY %	15.38%	62.50%	33.33%	9.09%	-31.25%	128.57%	-	-
Horiz. %	428.57%	371.43%	228.57%	171.43%	157.14%	228.57%	100.00%	-
NAPS	4.88	4.62	4.37	4.07	3.71	3.30	2.98	8.56%
YoY %	5.63%	5.72%	7.37%	9.70%	12.42%	10.74%	-	-
Horiz. %	163.76%	155.03%	146.64%	136.58%	124.50%	110.74%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 105,401
RPS	37.08	30.29	30.57	22.12	33.93	35.70	16.05	14.96%
YoY %	22.42%	-0.92%	38.20%	-34.81%	-4.96%	122.43%	-	-
Horiz. %	231.03%	188.72%	190.47%	137.82%	211.40%	222.43%	100.00%	-
EPS	6.65	4.32	3.98	2.86	4.13	4.35	1.66	26.01%
YoY %	53.94%	8.54%	39.16%	-30.75%	-5.06%	162.05%	-	-
Horiz. %	400.60%	260.24%	239.76%	172.29%	248.80%	262.05%	100.00%	-
DPS	2.75	2.25	1.38	1.01	0.91	1.33	0.58	29.59%
YoY %	22.22%	63.04%	36.63%	10.99%	-31.58%	129.31%	-	-
Horiz. %	474.14%	387.93%	237.93%	174.14%	156.90%	229.31%	100.00%	-
NAPS	0.8951	0.8012	0.7555	0.6859	0.6171	0.5482	0.4954	10.35%
YoY %	11.72%	6.05%	10.15%	11.15%	12.57%	10.66%	-	-
Horiz. %	180.68%	161.73%	152.50%	138.45%	124.57%	110.66%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.25	0.78	0.79	0.90	0.74	0.82	0.87	-
P/RPS	0.62	0.45	0.45	0.69	0.36	0.38	0.90	-6.01%
YoY %	37.78%	0.00%	-34.78%	91.67%	-5.26%	-57.78%	-	-
Horiz. %	68.89%	50.00%	50.00%	76.67%	40.00%	42.22%	100.00%	-
P/EPS	3.45	3.13	3.43	5.29	2.98	3.13	8.73	-14.32%
YoY %	10.22%	-8.75%	-35.16%	77.52%	-4.79%	-64.15%	-	-
Horiz. %	39.52%	35.85%	39.29%	60.60%	34.14%	35.85%	100.00%	-
EY	28.98	31.92	29.11	18.89	33.51	31.95	11.45	16.73%
YoY %	-9.21%	9.65%	54.10%	-43.63%	4.88%	179.04%	-	-
Horiz. %	253.10%	278.78%	254.24%	164.98%	292.66%	279.04%	100.00%	-
DY	12.00	16.67	10.13	6.67	7.43	9.76	4.02	19.98%
YoY %	-28.01%	64.56%	51.87%	-10.23%	-23.87%	142.79%	-	-
Horiz. %	298.51%	414.68%	251.99%	165.92%	184.83%	242.79%	100.00%	-
P/NAPS	0.26	0.17	0.18	0.22	0.20	0.25	0.29	-1.80%
YoY %	52.94%	-5.56%	-18.18%	10.00%	-20.00%	-13.79%	-	-
Horiz. %	89.66%	58.62%	62.07%	75.86%	68.97%	86.21%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	13/08/09	14/08/08	16/08/07	17/08/06	25/08/05	26/08/04	-
Price	1.52	0.86	0.79	0.81	0.69	0.82	0.83	-
P/RPS	0.75	0.49	0.45	0.62	0.34	0.38	0.86	-2.25%
YoY %	53.06%	8.89%	-27.42%	82.35%	-10.53%	-55.81%	-	-
Horiz. %	87.21%	56.98%	52.33%	72.09%	39.53%	44.19%	100.00%	-
P/EPS	4.20	3.45	3.43	4.76	2.78	3.13	8.33	-10.78%
YoY %	21.74%	0.58%	-27.94%	71.22%	-11.18%	-62.42%	-	-
Horiz. %	50.42%	41.42%	41.18%	57.14%	33.37%	37.58%	100.00%	-
EY	23.84	28.95	29.11	20.99	35.94	31.95	12.00	12.11%
YoY %	-17.65%	-0.55%	38.69%	-41.60%	12.49%	166.25%	-	-
Horiz. %	198.67%	241.25%	242.58%	174.92%	299.50%	266.25%	100.00%	-
DY	9.87	15.12	10.13	7.41	7.97	9.76	4.22	15.20%
YoY %	-34.72%	49.26%	36.71%	-7.03%	-18.34%	131.28%	-	-
Horiz. %	233.89%	358.29%	240.05%	175.59%	188.86%	231.28%	100.00%	-
P/NAPS	0.31	0.19	0.18	0.20	0.19	0.25	0.28	1.71%
YoY %	63.16%	5.56%	-10.00%	5.26%	-24.00%	-10.71%	-	-
Horiz. %	110.71%	67.86%	64.29%	71.43%	67.86%	89.29%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos