[PARAMON] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 199.1%
YoY- 8.6%
Quarter Report
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 223,122 225,851 231,056 188,793 190,493 137,820 211,438 0.89%
PBT 38,951 58,224 58,310 35,668 35,262 26,000 36,943 0.88%
Tax -10,718 -17,569 -16,896 -8,758 -8,964 -6,794 -10,239 0.76%
NP 28,233 40,655 41,414 26,910 26,298 19,206 26,704 0.93%
-
NP to SH 28,233 40,655 41,414 26,910 24,779 17,853 25,707 1.57%
-
Tax Rate 27.52% 30.17% 28.98% 24.55% 25.42% 26.13% 27.72% -
Total Cost 194,889 185,196 189,642 161,883 164,195 118,614 184,734 0.89%
-
Net Worth 682,184 658,996 557,825 499,293 470,800 427,421 384,568 10.01%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 10,131 16,897 17,146 14,049 8,618 6,301 5,701 10.04%
Div Payout % 35.89% 41.56% 41.40% 52.21% 34.78% 35.29% 22.18% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 682,184 658,996 557,825 499,293 470,800 427,421 384,568 10.01%
NOSH 337,715 337,946 114,308 108,072 107,734 105,017 103,657 21.73%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.65% 18.00% 17.92% 14.25% 13.81% 13.94% 12.63% -
ROE 4.14% 6.17% 7.42% 5.39% 5.26% 4.18% 6.68% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.07 66.83 202.13 174.69 176.82 131.24 203.98 -17.11%
EPS 8.36 12.03 36.23 24.90 23.00 17.00 24.80 -16.56%
DPS 3.00 5.00 15.00 13.00 8.00 6.00 5.50 -9.60%
NAPS 2.02 1.95 4.88 4.62 4.37 4.07 3.71 -9.62%
Adjusted Per Share Value based on latest NOSH - 108,039
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.80 36.24 37.08 30.29 30.57 22.12 33.93 0.89%
EPS 4.53 6.52 6.65 4.32 3.98 2.86 4.13 1.55%
DPS 1.63 2.71 2.75 2.25 1.38 1.01 0.91 10.19%
NAPS 1.0947 1.0574 0.8951 0.8012 0.7555 0.6859 0.6171 10.01%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.74 2.01 1.25 0.78 0.79 0.90 0.74 -
P/RPS 2.63 3.01 0.62 0.45 0.45 0.69 0.36 39.25%
P/EPS 20.81 16.71 3.45 3.13 3.43 5.29 2.98 38.21%
EY 4.80 5.99 28.98 31.92 29.11 18.89 33.51 -27.64%
DY 1.72 2.49 12.00 16.67 10.13 6.67 7.43 -21.62%
P/NAPS 0.86 1.03 0.26 0.17 0.18 0.22 0.20 27.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 16/08/11 19/08/10 13/08/09 14/08/08 16/08/07 17/08/06 -
Price 1.57 1.77 1.52 0.86 0.79 0.81 0.69 -
P/RPS 2.38 2.65 0.75 0.49 0.45 0.62 0.34 38.26%
P/EPS 18.78 14.71 4.20 3.45 3.43 4.76 2.78 37.45%
EY 5.32 6.80 23.84 28.95 29.11 20.99 35.94 -27.24%
DY 1.91 2.82 9.87 15.12 10.13 7.41 7.97 -21.17%
P/NAPS 0.78 0.91 0.31 0.19 0.18 0.20 0.19 26.51%

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