[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
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 231,056 188,793 190,493 137,820 211,438 222,478 100,030 14.96%
PBT 58,310 35,668 35,262 26,000 36,943 39,276 15,115 25.22%
Tax -16,896 -8,758 -8,964 -6,794 -10,239 -11,937 -4,977 22.58%
NP 41,414 26,910 26,298 19,206 26,704 27,339 10,138 26.42%
-
NP to SH 41,414 26,910 24,779 17,853 25,707 27,126 10,318 26.05%
-
Tax Rate 28.98% 24.55% 25.42% 26.13% 27.72% 30.39% 32.93% -
Total Cost 189,642 161,883 164,195 118,614 184,734 195,139 89,892 13.24%
-
Net Worth 557,825 499,293 470,800 427,421 384,568 341,663 308,711 10.35%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 17,146 14,049 8,618 6,301 5,701 8,282 3,625 29.54%
Div Payout % 41.40% 52.21% 34.78% 35.29% 22.18% 30.53% 35.14% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 557,825 499,293 470,800 427,421 384,568 341,663 308,711 10.35%
NOSH 114,308 108,072 107,734 105,017 103,657 103,534 103,594 1.65%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.92% 14.25% 13.81% 13.94% 12.63% 12.29% 10.13% -
ROE 7.42% 5.39% 5.26% 4.18% 6.68% 7.94% 3.34% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 202.13 174.69 176.82 131.24 203.98 214.88 96.56 13.09%
EPS 36.23 24.90 23.00 17.00 24.80 26.20 9.96 24.00%
DPS 15.00 13.00 8.00 6.00 5.50 8.00 3.50 27.43%
NAPS 4.88 4.62 4.37 4.07 3.71 3.30 2.98 8.56%
Adjusted Per Share Value based on latest NOSH - 105,401
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 37.10 30.32 30.59 22.13 33.95 35.73 16.06 14.96%
EPS 6.65 4.32 3.98 2.87 4.13 4.36 1.66 26.01%
DPS 2.75 2.26 1.38 1.01 0.92 1.33 0.58 29.59%
NAPS 0.8958 0.8018 0.756 0.6864 0.6176 0.5487 0.4957 10.36%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 3.45 3.13 3.43 5.29 2.98 3.13 8.73 -14.32%
EY 28.98 31.92 29.11 18.89 33.51 31.95 11.45 16.73%
DY 12.00 16.67 10.13 6.67 7.43 9.76 4.02 19.98%
P/NAPS 0.26 0.17 0.18 0.22 0.20 0.25 0.29 -1.80%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 4.20 3.45 3.43 4.76 2.78 3.13 8.33 -10.78%
EY 23.84 28.95 29.11 20.99 35.94 31.95 12.00 12.11%
DY 9.87 15.12 10.13 7.41 7.97 9.76 4.22 15.20%
P/NAPS 0.31 0.19 0.18 0.20 0.19 0.25 0.28 1.71%

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