[PARAMON] YoY Quarter Result on 30-Jun-2010 [#2]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 64.02%

YoY- 43.63%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	142,517	118,843	121,999	128,698	105,385	94,474	76,330	10.95%
YoY %	19.92%	-2.59%	-5.21%	22.12%	11.55%	23.77%	-	-
Horiz. %	186.71%	155.70%	159.83%	168.61%	138.06%	123.77%	100.00%	-
PBT	15,853	19,864	32,494	36,201	22,920	18,134	14,002	2.08%
YoY %	-20.19%	-38.87%	-10.24%	57.95%	26.39%	29.51%	-	-
Horiz. %	113.22%	141.87%	232.07%	258.54%	163.69%	129.51%	100.00%	-
Tax	-5,168	-5,034	-10,330	-10,473	-5,007	-4,561	-3,641	6.00%
YoY %	-2.66%	51.27%	1.37%	-109.17%	-9.78%	-25.27%	-	-
Horiz. %	141.94%	138.26%	283.71%	287.64%	137.52%	125.27%	100.00%	-
NP	10,685	14,830	22,164	25,728	17,913	13,573	10,361	0.51%
YoY %	-27.95%	-33.09%	-13.85%	43.63%	31.98%	31.00%	-	-
Horiz. %	103.13%	143.13%	213.92%	248.32%	172.89%	131.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,685	14,830	22,164	25,728	17,913	12,752	9,718	1.59%
YoY %	-27.95%	-33.09%	-13.85%	43.63%	40.47%	31.22%	-	-
Horiz. %	109.95%	152.60%	228.07%	264.75%	184.33%	131.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.60%	25.34%	31.79%	28.93%	21.85%	25.15%	26.00%	-
YoY %	28.65%	-20.29%	9.89%	32.40%	-13.12%	-3.27%	-	-
Horiz. %	125.38%	97.46%	122.27%	111.27%	84.04%	96.73%	100.00%	-
Total Cost	131,832	104,013	99,835	102,970	87,472	80,901	65,969	12.21%
YoY %	26.75%	4.18%	-3.04%	17.72%	8.12%	22.63%	-	-
Horiz. %	199.84%	157.67%	151.34%	156.09%	132.60%	122.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	706,697	682,382	658,838	554,071	499,143	471,058	428,983	8.66%
YoY %	3.56%	3.57%	18.91%	11.00%	5.96%	9.81%	-	-
Horiz. %	164.74%	159.07%	153.58%	129.16%	116.35%	109.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	8,453	10,134	16,893	17,030	14,045	8,623	6,324	4.95%
YoY %	-16.59%	-40.01%	-0.80%	21.25%	62.88%	36.35%	-	-
Horiz. %	133.67%	160.25%	267.13%	269.29%	222.09%	136.35%	100.00%	-
Div Payout %	79.11%	68.34%	76.22%	66.20%	78.41%	67.62%	65.08%	-
YoY %	15.76%	-10.34%	15.14%	-15.57%	15.96%	3.90%	-	-
Horiz. %	121.56%	105.01%	117.12%	101.72%	120.48%	103.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	706,697	682,382	658,838	554,071	499,143	471,058	428,983	8.66%
YoY %	3.56%	3.57%	18.91%	11.00%	5.96%	9.81%	-	-
Horiz. %	164.74%	159.07%	153.58%	129.16%	116.35%	109.81%	100.00%	-
NOSH	338,132	337,813	337,865	113,539	108,039	107,793	105,401	21.42%
YoY %	0.09%	-0.02%	197.58%	5.09%	0.23%	2.27%	-	-
Horiz. %	320.81%	320.50%	320.55%	107.72%	102.50%	102.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	7.50%	12.48%	18.17%	19.99%	17.00%	14.37%	13.57%	-
YoY %	-39.90%	-31.32%	-9.10%	17.59%	18.30%	5.90%	-	-
Horiz. %	55.27%	91.97%	133.90%	147.31%	125.28%	105.90%	100.00%	-
ROE	1.51%	2.17%	3.36%	4.64%	3.59%	2.71%	2.27%	-
YoY %	-30.41%	-35.42%	-27.59%	29.25%	32.47%	19.38%	-	-
Horiz. %	66.52%	95.59%	148.02%	204.41%	158.15%	119.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	42.15	35.18	36.11	113.35	97.54	87.64	72.42	-8.61%
YoY %	19.81%	-2.58%	-68.14%	16.21%	11.30%	21.02%	-	-
Horiz. %	58.20%	48.58%	49.86%	156.52%	134.69%	121.02%	100.00%	-
EPS	3.16	4.39	6.56	22.66	16.58	11.83	9.22	-16.33%
YoY %	-28.02%	-33.08%	-71.05%	36.67%	40.15%	28.31%	-	-
Horiz. %	34.27%	47.61%	71.15%	245.77%	179.83%	128.31%	100.00%	-
DPS	2.50	3.00	5.00	15.00	13.00	8.00	6.00	-13.56%
YoY %	-16.67%	-40.00%	-66.67%	15.38%	62.50%	33.33%	-	-
Horiz. %	41.67%	50.00%	83.33%	250.00%	216.67%	133.33%	100.00%	-
NAPS	2.09	2.02	1.95	4.88	4.62	4.37	4.07	-10.50%
YoY %	3.47%	3.59%	-60.04%	5.63%	5.72%	7.37%	-	-
Horiz. %	51.35%	49.63%	47.91%	119.90%	113.51%	107.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 113,539
RPS	22.88	19.08	19.59	20.67	16.92	15.17	12.26	10.94%
YoY %	19.92%	-2.60%	-5.22%	22.16%	11.54%	23.74%	-	-
Horiz. %	186.62%	155.63%	159.79%	168.60%	138.01%	123.74%	100.00%	-
EPS	1.72	2.38	3.56	4.13	2.88	2.05	1.56	1.63%
YoY %	-27.73%	-33.15%	-13.80%	43.40%	40.49%	31.41%	-	-
Horiz. %	110.26%	152.56%	228.21%	264.74%	184.62%	131.41%	100.00%	-
DPS	1.36	1.63	2.71	2.73	2.26	1.38	1.02	4.90%
YoY %	-16.56%	-39.85%	-0.73%	20.80%	63.77%	35.29%	-	-
Horiz. %	133.33%	159.80%	265.69%	267.65%	221.57%	135.29%	100.00%	-
NAPS	1.1348	1.0957	1.0579	0.8897	0.8015	0.7564	0.6888	8.66%
YoY %	3.57%	3.57%	18.91%	11.00%	5.96%	9.81%	-	-
Horiz. %	164.75%	159.07%	153.59%	129.17%	116.36%	109.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.57	1.74	2.01	1.25	0.78	0.79	0.90	-
P/RPS	3.72	4.95	5.57	1.10	0.80	0.90	1.24	20.07%
YoY %	-24.85%	-11.13%	406.36%	37.50%	-11.11%	-27.42%	-	-
Horiz. %	300.00%	399.19%	449.19%	88.71%	64.52%	72.58%	100.00%	-
P/EPS	49.68	39.64	30.64	5.52	4.70	6.68	9.76	31.12%
YoY %	25.33%	29.37%	455.07%	17.45%	-29.64%	-31.56%	-	-
Horiz. %	509.02%	406.15%	313.93%	56.56%	48.16%	68.44%	100.00%	-
EY	2.01	2.52	3.26	18.13	21.26	14.97	10.24	-23.74%
YoY %	-20.24%	-22.70%	-82.02%	-14.72%	42.02%	46.19%	-	-
Horiz. %	19.63%	24.61%	31.84%	177.05%	207.62%	146.19%	100.00%	-
DY	1.59	1.72	2.49	12.00	16.67	10.13	6.67	-21.23%
YoY %	-7.56%	-30.92%	-79.25%	-28.01%	64.56%	51.87%	-	-
Horiz. %	23.84%	25.79%	37.33%	179.91%	249.93%	151.87%	100.00%	-
P/NAPS	0.75	0.86	1.03	0.26	0.17	0.18	0.22	22.65%
YoY %	-12.79%	-16.50%	296.15%	52.94%	-5.56%	-18.18%	-	-
Horiz. %	340.91%	390.91%	468.18%	118.18%	77.27%	81.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	30/08/12	16/08/11	19/08/10	13/08/09	14/08/08	16/08/07	-
Price	1.55	1.57	1.77	1.52	0.86	0.79	0.81	-
P/RPS	3.68	4.46	4.90	1.34	0.88	0.90	1.12	21.90%
YoY %	-17.49%	-8.98%	265.67%	52.27%	-2.22%	-19.64%	-	-
Horiz. %	328.57%	398.21%	437.50%	119.64%	78.57%	80.36%	100.00%	-
P/EPS	49.05	35.76	26.98	6.71	5.19	6.68	8.79	33.14%
YoY %	37.16%	32.54%	302.09%	29.29%	-22.31%	-24.00%	-	-
Horiz. %	558.02%	406.83%	306.94%	76.34%	59.04%	76.00%	100.00%	-
EY	2.04	2.80	3.71	14.91	19.28	14.97	11.38	-24.89%
YoY %	-27.14%	-24.53%	-75.12%	-22.67%	28.79%	31.55%	-	-
Horiz. %	17.93%	24.60%	32.60%	131.02%	169.42%	131.55%	100.00%	-
DY	1.61	1.91	2.82	9.87	15.12	10.13	7.41	-22.44%
YoY %	-15.71%	-32.27%	-71.43%	-34.72%	49.26%	36.71%	-	-
Horiz. %	21.73%	25.78%	38.06%	133.20%	204.05%	136.71%	100.00%	-
P/NAPS	0.74	0.78	0.91	0.31	0.19	0.18	0.20	24.34%
YoY %	-5.13%	-14.29%	193.55%	63.16%	5.56%	-10.00%	-	-
Horiz. %	370.00%	390.00%	455.00%	155.00%	95.00%	90.00%	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