[PARAMON] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

16-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 119.86%

YoY- -1.83%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	232,016	252,997	223,122	225,851	231,056	188,793	190,493	3.33%
YoY %	-8.29%	13.39%	-1.21%	-2.25%	22.39%	-0.89%	-	-
Horiz. %	121.80%	132.81%	117.13%	118.56%	121.29%	99.11%	100.00%	-
PBT	48,605	36,301	38,951	58,224	58,310	35,668	35,262	5.49%
YoY %	33.89%	-6.80%	-33.10%	-0.15%	63.48%	1.15%	-	-
Horiz. %	137.84%	102.95%	110.46%	165.12%	165.36%	101.15%	100.00%	-
Tax	-10,864	-10,869	-10,718	-17,569	-16,896	-8,758	-8,964	3.25%
YoY %	0.05%	-1.41%	38.99%	-3.98%	-92.92%	2.30%	-	-
Horiz. %	121.20%	121.25%	119.57%	196.00%	188.49%	97.70%	100.00%	-
NP	37,741	25,432	28,233	40,655	41,414	26,910	26,298	6.20%
YoY %	48.40%	-9.92%	-30.55%	-1.83%	53.90%	2.33%	-	-
Horiz. %	143.51%	96.71%	107.36%	154.59%	157.48%	102.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,741	25,432	28,233	40,655	41,414	26,910	24,779	7.26%
YoY %	48.40%	-9.92%	-30.55%	-1.83%	53.90%	8.60%	-	-
Horiz. %	152.31%	102.64%	113.94%	164.07%	167.13%	108.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.35%	29.94%	27.52%	30.17%	28.98%	24.55%	25.42%	-
YoY %	-25.35%	8.79%	-8.78%	4.11%	18.04%	-3.42%	-	-
Horiz. %	87.92%	117.78%	108.26%	118.69%	114.00%	96.58%	100.00%	-
Total Cost	194,275	227,565	194,889	185,196	189,642	161,883	164,195	2.84%
YoY %	-14.63%	16.77%	5.23%	-2.34%	17.15%	-1.41%	-	-
Horiz. %	118.32%	138.59%	118.69%	112.79%	115.50%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	746,710	705,881	682,184	658,996	557,825	499,293	470,800	7.98%
YoY %	5.78%	3.47%	3.52%	18.14%	11.72%	6.05%	-	-
Horiz. %	158.60%	149.93%	144.90%	139.97%	118.48%	106.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	8,446	8,443	10,131	16,897	17,146	14,049	8,618	-0.33%
YoY %	0.04%	-16.66%	-40.04%	-1.45%	22.04%	63.02%	-	-
Horiz. %	98.00%	97.97%	117.56%	196.07%	198.96%	163.02%	100.00%	-
Div Payout %	22.38%	33.20%	35.89%	41.56%	41.40%	52.21%	34.78%	-
YoY %	-32.59%	-7.50%	-13.64%	0.39%	-20.70%	50.12%	-	-
Horiz. %	64.35%	95.46%	103.19%	119.49%	119.03%	150.12%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	746,710	705,881	682,184	658,996	557,825	499,293	470,800	7.98%
YoY %	5.78%	3.47%	3.52%	18.14%	11.72%	6.05%	-	-
Horiz. %	158.60%	149.93%	144.90%	139.97%	118.48%	106.05%	100.00%	-
NOSH	337,878	337,742	337,715	337,946	114,308	108,072	107,734	20.97%
YoY %	0.04%	0.01%	-0.07%	195.65%	5.77%	0.31%	-	-
Horiz. %	313.62%	313.50%	313.47%	313.69%	106.10%	100.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	16.27%	10.05%	12.65%	18.00%	17.92%	14.25%	13.81%	-
YoY %	61.89%	-20.55%	-29.72%	0.45%	25.75%	3.19%	-	-
Horiz. %	117.81%	72.77%	91.60%	130.34%	129.76%	103.19%	100.00%	-
ROE	5.05%	3.60%	4.14%	6.17%	7.42%	5.39%	5.26%	-
YoY %	40.28%	-13.04%	-32.90%	-16.85%	37.66%	2.47%	-	-
Horiz. %	96.01%	68.44%	78.71%	117.30%	141.06%	102.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	68.67	74.91	66.07	66.83	202.13	174.69	176.82	-14.57%
YoY %	-8.33%	13.38%	-1.14%	-66.94%	15.71%	-1.20%	-	-
Horiz. %	38.84%	42.37%	37.37%	37.80%	114.31%	98.80%	100.00%	-
EPS	11.17	7.53	8.36	12.03	36.23	24.90	23.00	-11.33%
YoY %	48.34%	-9.93%	-30.51%	-66.80%	45.50%	8.26%	-	-
Horiz. %	48.57%	32.74%	36.35%	52.30%	157.52%	108.26%	100.00%	-
DPS	2.50	2.50	3.00	5.00	15.00	13.00	8.00	-17.61%
YoY %	0.00%	-16.67%	-40.00%	-66.67%	15.38%	62.50%	-	-
Horiz. %	31.25%	31.25%	37.50%	62.50%	187.50%	162.50%	100.00%	-
NAPS	2.21	2.09	2.02	1.95	4.88	4.62	4.37	-10.73%
YoY %	5.74%	3.47%	3.59%	-60.04%	5.63%	5.72%	-	-
Horiz. %	50.57%	47.83%	46.22%	44.62%	111.67%	105.72%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 337,865
RPS	37.23	40.60	35.80	36.24	37.08	30.29	30.57	3.33%
YoY %	-8.30%	13.41%	-1.21%	-2.27%	22.42%	-0.92%	-	-
Horiz. %	121.79%	132.81%	117.11%	118.55%	121.30%	99.08%	100.00%	-
EPS	6.06	4.08	4.53	6.52	6.65	4.32	3.98	7.25%
YoY %	48.53%	-9.93%	-30.52%	-1.95%	53.94%	8.54%	-	-
Horiz. %	152.26%	102.51%	113.82%	163.82%	167.09%	108.54%	100.00%	-
DPS	1.36	1.35	1.63	2.71	2.75	2.25	1.38	-0.24%
YoY %	0.74%	-17.18%	-39.85%	-1.45%	22.22%	63.04%	-	-
Horiz. %	98.55%	97.83%	118.12%	196.38%	199.28%	163.04%	100.00%	-
NAPS	1.1982	1.1327	1.0947	1.0574	0.8951	0.8012	0.7555	7.98%
YoY %	5.78%	3.47%	3.53%	18.13%	11.72%	6.05%	-	-
Horiz. %	158.60%	149.93%	144.90%	139.96%	118.48%	106.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.56	1.57	1.74	2.01	1.25	0.78	0.79	-
P/RPS	2.27	2.10	2.63	3.01	0.62	0.45	0.45	30.94%
YoY %	8.10%	-20.15%	-12.62%	385.48%	37.78%	0.00%	-	-
Horiz. %	504.44%	466.67%	584.44%	668.89%	137.78%	100.00%	100.00%	-
P/EPS	13.97	20.85	20.81	16.71	3.45	3.13	3.43	26.35%
YoY %	-33.00%	0.19%	24.54%	384.35%	10.22%	-8.75%	-	-
Horiz. %	407.29%	607.87%	606.71%	487.17%	100.58%	91.25%	100.00%	-
EY	7.16	4.80	4.80	5.99	28.98	31.92	29.11	-20.83%
YoY %	49.17%	0.00%	-19.87%	-79.33%	-9.21%	9.65%	-	-
Horiz. %	24.60%	16.49%	16.49%	20.58%	99.55%	109.65%	100.00%	-
DY	1.60	1.59	1.72	2.49	12.00	16.67	10.13	-26.46%
YoY %	0.63%	-7.56%	-30.92%	-79.25%	-28.01%	64.56%	-	-
Horiz. %	15.79%	15.70%	16.98%	24.58%	118.46%	164.56%	100.00%	-
P/NAPS	0.71	0.75	0.86	1.03	0.26	0.17	0.18	25.68%
YoY %	-5.33%	-12.79%	-16.50%	296.15%	52.94%	-5.56%	-	-
Horiz. %	394.44%	416.67%	477.78%	572.22%	144.44%	94.44%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	14/08/14	22/08/13	30/08/12	16/08/11	19/08/10	13/08/09	14/08/08	-
Price	1.55	1.55	1.57	1.77	1.52	0.86	0.79	-
P/RPS	2.26	2.07	2.38	2.65	0.75	0.49	0.45	30.84%
YoY %	9.18%	-13.03%	-10.19%	253.33%	53.06%	8.89%	-	-
Horiz. %	502.22%	460.00%	528.89%	588.89%	166.67%	108.89%	100.00%	-
P/EPS	13.88	20.58	18.78	14.71	4.20	3.45	3.43	26.22%
YoY %	-32.56%	9.58%	27.67%	250.24%	21.74%	0.58%	-	-
Horiz. %	404.66%	600.00%	547.52%	428.86%	122.45%	100.58%	100.00%	-
EY	7.21	4.86	5.32	6.80	23.84	28.95	29.11	-20.74%
YoY %	48.35%	-8.65%	-21.76%	-71.48%	-17.65%	-0.55%	-	-
Horiz. %	24.77%	16.70%	18.28%	23.36%	81.90%	99.45%	100.00%	-
DY	1.61	1.61	1.91	2.82	9.87	15.12	10.13	-26.39%
YoY %	0.00%	-15.71%	-32.27%	-71.43%	-34.72%	49.26%	-	-
Horiz. %	15.89%	15.89%	18.85%	27.84%	97.43%	149.26%	100.00%	-
P/NAPS	0.70	0.74	0.78	0.91	0.31	0.19	0.18	25.38%
YoY %	-5.41%	-5.13%	-14.29%	193.55%	63.16%	5.56%	-	-
Horiz. %	388.89%	411.11%	433.33%	505.56%	172.22%	105.56%	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