[PARAMON] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.91%
YoY- 42.96%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 114,948 139,068 102,907 104,516 107,514 72,973 71,783 8.15%
PBT 17,211 29,142 87,056 21,962 13,703 17,574 21,977 -3.98%
Tax -3,776 -12,931 -1,863 -7,622 -3,679 -2,451 -6,102 -7.68%
NP 13,435 16,211 85,193 14,340 10,024 15,123 15,875 -2.74%
-
NP to SH 13,435 16,211 85,193 14,340 10,031 14,573 15,432 -2.28%
-
Tax Rate 21.94% 44.37% 2.14% 34.71% 26.85% 13.95% 27.77% -
Total Cost 101,513 122,857 17,714 90,176 97,490 57,850 55,908 10.44%
-
Net Worth 698,754 672,081 612,765 517,591 482,135 447,174 411,589 9.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,878 16,886 23,299 16,344 14,021 10,621 10,419 8.36%
Div Payout % 125.63% 104.17% 27.35% 113.98% 139.78% 72.89% 67.52% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 698,754 672,081 612,765 517,591 482,135 447,174 411,589 9.21%
NOSH 337,562 337,729 116,495 108,966 107,860 106,217 104,199 21.61%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.69% 11.66% 82.79% 13.72% 9.32% 20.72% 22.12% -
ROE 1.92% 2.41% 13.90% 2.77% 2.08% 3.26% 3.75% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.05 41.18 88.34 95.92 99.68 68.70 68.89 -11.07%
EPS 3.98 4.80 73.13 13.16 9.30 13.72 14.81 -19.65%
DPS 5.00 5.00 20.00 15.00 13.00 10.00 10.00 -10.90%
NAPS 2.07 1.99 5.26 4.75 4.47 4.21 3.95 -10.20%
Adjusted Per Share Value based on latest NOSH - 108,966
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.46 22.33 16.52 16.78 17.26 11.72 11.53 8.15%
EPS 2.16 2.60 13.68 2.30 1.61 2.34 2.48 -2.27%
DPS 2.71 2.71 3.74 2.62 2.25 1.71 1.67 8.39%
NAPS 1.122 1.0792 0.9839 0.8311 0.7742 0.718 0.6609 9.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.50 1.54 1.61 1.06 0.67 0.87 0.71 -
P/RPS 4.40 3.74 1.82 1.11 0.67 1.27 1.03 27.35%
P/EPS 37.69 32.08 2.20 8.05 7.20 6.34 4.79 40.98%
EY 2.65 3.12 45.42 12.42 13.88 15.77 20.86 -29.07%
DY 3.33 3.25 12.42 14.15 19.40 11.49 14.08 -21.34%
P/NAPS 0.72 0.77 0.31 0.22 0.15 0.21 0.18 25.96%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 24/02/11 24/02/10 26/02/09 26/02/08 14/02/07 -
Price 1.61 1.65 1.61 1.11 0.68 0.77 0.85 -
P/RPS 4.73 4.01 1.82 1.16 0.68 1.12 1.23 25.14%
P/EPS 40.45 34.38 2.20 8.43 7.31 5.61 5.74 38.42%
EY 2.47 2.91 45.42 11.86 13.68 17.82 17.42 -27.76%
DY 3.11 3.03 12.42 13.51 19.12 12.99 11.76 -19.86%
P/NAPS 0.78 0.83 0.31 0.23 0.15 0.18 0.22 23.46%

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