[PARAMON] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -8.11%
YoY- -18.54%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 105,385 94,474 76,330 99,018 126,982 54,235 47,953 14.00%
PBT 22,920 18,134 14,002 17,105 22,693 9,872 7,972 19.22%
Tax -5,007 -4,561 -3,641 -4,299 -7,449 -3,067 -3,853 4.45%
NP 17,913 13,573 10,361 12,806 15,244 6,805 4,119 27.73%
-
NP to SH 17,913 12,752 9,718 12,310 15,111 6,805 4,119 27.73%
-
Tax Rate 21.85% 25.15% 26.00% 25.13% 32.83% 31.07% 48.33% -
Total Cost 87,472 80,901 65,969 86,212 111,738 47,430 43,834 12.19%
-
Net Worth 499,143 471,058 428,983 384,752 341,784 308,659 285,787 9.73%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 14,045 8,623 6,324 5,703 8,285 3,625 3,051 28.94%
Div Payout % 78.41% 67.62% 65.08% 46.34% 54.83% 53.27% 74.07% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 499,143 471,058 428,983 384,752 341,784 308,659 285,787 9.73%
NOSH 108,039 107,793 105,401 103,706 103,570 103,576 101,703 1.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.00% 14.37% 13.57% 12.93% 12.00% 12.55% 8.59% -
ROE 3.59% 2.71% 2.27% 3.20% 4.42% 2.20% 1.44% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 97.54 87.64 72.42 95.48 122.60 52.36 47.15 12.86%
EPS 16.58 11.83 9.22 11.87 14.59 6.57 4.05 26.45%
DPS 13.00 8.00 6.00 5.50 8.00 3.50 3.00 27.65%
NAPS 4.62 4.37 4.07 3.71 3.30 2.98 2.81 8.63%
Adjusted Per Share Value based on latest NOSH - 103,706
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 16.92 15.17 12.26 15.90 20.39 8.71 7.70 14.00%
EPS 2.88 2.05 1.56 1.98 2.43 1.09 0.66 27.80%
DPS 2.26 1.38 1.02 0.92 1.33 0.58 0.49 28.98%
NAPS 0.8015 0.7564 0.6888 0.6178 0.5488 0.4956 0.4589 9.73%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.78 0.79 0.90 0.74 0.82 0.87 0.46 -
P/RPS 0.80 0.90 1.24 0.78 0.67 1.66 0.98 -3.32%
P/EPS 4.70 6.68 9.76 6.23 5.62 13.24 11.36 -13.66%
EY 21.26 14.97 10.24 16.04 17.79 7.55 8.80 15.82%
DY 16.67 10.13 6.67 7.43 9.76 4.02 6.52 16.91%
P/NAPS 0.17 0.18 0.22 0.20 0.25 0.29 0.16 1.01%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 13/08/09 14/08/08 16/08/07 17/08/06 25/08/05 26/08/04 21/08/03 -
Price 0.86 0.79 0.81 0.69 0.82 0.83 0.50 -
P/RPS 0.88 0.90 1.12 0.72 0.67 1.59 1.06 -3.05%
P/EPS 5.19 6.68 8.79 5.81 5.62 12.63 12.35 -13.44%
EY 19.28 14.97 11.38 17.20 17.79 7.92 8.10 15.53%
DY 15.12 10.13 7.41 7.97 9.76 4.22 6.00 16.63%
P/NAPS 0.19 0.18 0.20 0.19 0.25 0.28 0.18 0.90%

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