[PARAMON] YoY TTM Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	491,779	393,432	173,087	184,680	206,834	155,337	127,988	25.13%
YoY %	25.00%	127.30%	-6.28%	-10.71%	33.15%	21.37%	-	-
Horiz. %	384.24%	307.40%	135.24%	144.29%	161.60%	121.37%	100.00%	-
PBT	77,508	62,117	35,552	19,093	34,216	36,456	24,648	21.02%
YoY %	24.78%	74.72%	86.20%	-44.20%	-6.14%	47.91%	-	-
Horiz. %	314.46%	252.02%	144.24%	77.46%	138.82%	147.91%	100.00%	-
Tax	-22,479	-21,605	-8,326	-10,700	-11,797	-13,314	-4,697	29.79%
YoY %	-4.05%	-159.49%	22.19%	9.30%	11.39%	-183.46%	-	-
Horiz. %	478.58%	459.97%	177.26%	227.80%	251.16%	283.46%	100.00%	-
NP	55,029	40,512	27,226	8,393	22,419	23,142	19,951	18.41%
YoY %	35.83%	48.80%	224.39%	-62.56%	-3.12%	15.99%	-	-
Horiz. %	275.82%	203.06%	136.46%	42.07%	112.37%	115.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,084	40,379	27,226	8,393	22,419	23,142	19,951	18.07%
YoY %	33.94%	48.31%	224.39%	-62.56%	-3.12%	15.99%	-	-
Horiz. %	271.08%	202.39%	136.46%	42.07%	112.37%	115.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.00%	34.78%	23.42%	56.04%	34.48%	36.52%	19.06%	-
YoY %	-16.62%	48.51%	-58.21%	62.53%	-5.59%	91.61%	-	-
Horiz. %	152.15%	182.48%	122.88%	294.02%	180.90%	191.61%	100.00%	-
Total Cost	436,750	352,920	145,861	176,287	184,415	132,195	108,037	26.20%
YoY %	23.75%	141.96%	-17.26%	-4.41%	39.50%	22.36%	-	-
Horiz. %	404.26%	326.67%	135.01%	163.17%	170.70%	122.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	384,752	341,784	308,659	285,787	277,452	259,070	241,095	8.09%
YoY %	12.57%	10.73%	8.00%	3.00%	7.10%	7.46%	-	-
Horiz. %	159.59%	141.76%	128.02%	118.54%	115.08%	107.46%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	16,059	13,982	8,746	7,588	8,014	7,244	4,430	23.93%
YoY %	14.85%	59.87%	15.26%	-5.32%	10.63%	63.52%	-	-
Horiz. %	362.51%	315.62%	197.43%	171.29%	180.90%	163.52%	100.00%	-
Div Payout %	29.69%	34.63%	32.13%	90.41%	35.75%	31.31%	22.21%	-
YoY %	-14.27%	7.78%	-64.46%	152.90%	14.18%	40.97%	-	-
Horiz. %	133.68%	155.92%	144.66%	407.07%	160.96%	140.97%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	384,752	341,784	308,659	285,787	277,452	259,070	241,095	8.09%
YoY %	12.57%	10.73%	8.00%	3.00%	7.10%	7.46%	-	-
Horiz. %	159.59%	141.76%	128.02%	118.54%	115.08%	107.46%	100.00%	-
NOSH	103,706	103,570	103,576	101,703	100,526	100,027	99,626	0.67%
YoY %	0.13%	-0.01%	1.84%	1.17%	0.50%	0.40%	-	-
Horiz. %	104.10%	103.96%	103.96%	102.08%	100.90%	100.40%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	11.19%	10.30%	15.73%	4.54%	10.84%	14.90%	15.59%	-
YoY %	8.64%	-34.52%	246.48%	-58.12%	-27.25%	-4.43%	-	-
Horiz. %	71.78%	66.07%	100.90%	29.12%	69.53%	95.57%	100.00%	-
ROE	14.06%	11.81%	8.82%	2.94%	8.08%	8.93%	8.28%	-
YoY %	19.05%	33.90%	200.00%	-63.61%	-9.52%	7.85%	-	-
Horiz. %	169.81%	142.63%	106.52%	35.51%	97.58%	107.85%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	474.20	379.87	167.11	181.59	205.75	155.29	128.47	24.30%
YoY %	24.83%	127.32%	-7.97%	-11.74%	32.49%	20.88%	-	-
Horiz. %	369.11%	295.69%	130.08%	141.35%	160.15%	120.88%	100.00%	-
EPS	52.15	38.99	26.29	8.25	22.30	23.14	20.03	17.28%
YoY %	33.75%	48.31%	218.67%	-63.00%	-3.63%	15.53%	-	-
Horiz. %	260.36%	194.66%	131.25%	41.19%	111.33%	115.53%	100.00%	-
DPS	15.50	13.50	8.44	7.50	8.00	7.25	4.50	22.87%
YoY %	14.81%	59.95%	12.53%	-6.25%	10.34%	61.11%	-	-
Horiz. %	344.44%	300.00%	187.56%	166.67%	177.78%	161.11%	100.00%	-
NAPS	3.71	3.30	2.98	2.81	2.76	2.59	2.42	7.37%
YoY %	12.42%	10.74%	6.05%	1.81%	6.56%	7.02%	-	-
Horiz. %	153.31%	136.36%	123.14%	116.12%	114.05%	107.02%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 101,703
RPS	78.97	63.18	27.80	29.66	33.21	24.94	20.55	25.14%
YoY %	24.99%	127.27%	-6.27%	-10.69%	33.16%	21.36%	-	-
Horiz. %	384.28%	307.45%	135.28%	144.33%	161.61%	121.36%	100.00%	-
EPS	8.69	6.48	4.37	1.35	3.60	3.72	3.20	18.10%
YoY %	34.10%	48.28%	223.70%	-62.50%	-3.23%	16.25%	-	-
Horiz. %	271.56%	202.50%	136.56%	42.19%	112.50%	116.25%	100.00%	-
DPS	2.58	2.25	1.40	1.22	1.29	1.16	0.71	23.97%
YoY %	14.67%	60.71%	14.75%	-5.43%	11.21%	63.38%	-	-
Horiz. %	363.38%	316.90%	197.18%	171.83%	181.69%	163.38%	100.00%	-
NAPS	0.6179	0.5489	0.4957	0.4589	0.4455	0.416	0.3872	8.09%
YoY %	12.57%	10.73%	8.02%	3.01%	7.09%	7.44%	-	-
Horiz. %	159.58%	141.76%	128.02%	118.52%	115.06%	107.44%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.74	0.82	0.87	0.46	0.60	0.40	0.54	-
P/RPS	0.16	0.22	0.52	0.25	0.29	0.26	0.42	-14.85%
YoY %	-27.27%	-57.69%	108.00%	-13.79%	11.54%	-38.10%	-	-
Horiz. %	38.10%	52.38%	123.81%	59.52%	69.05%	61.90%	100.00%	-
P/EPS	1.42	2.10	3.31	5.57	2.69	1.73	2.70	-10.15%
YoY %	-32.38%	-36.56%	-40.57%	107.06%	55.49%	-35.93%	-	-
Horiz. %	52.59%	77.78%	122.59%	206.30%	99.63%	64.07%	100.00%	-
EY	70.47	47.54	30.21	17.94	37.17	57.84	37.08	11.29%
YoY %	48.23%	57.37%	68.39%	-51.74%	-35.74%	55.99%	-	-
Horiz. %	190.05%	128.21%	81.47%	48.38%	100.24%	155.99%	100.00%	-
DY	20.95	16.46	9.71	16.30	13.33	18.13	8.33	16.60%
YoY %	27.28%	69.52%	-40.43%	22.28%	-26.48%	117.65%	-	-
Horiz. %	251.50%	197.60%	116.57%	195.68%	160.02%	217.65%	100.00%	-
P/NAPS	0.20	0.25	0.29	0.16	0.22	0.15	0.22	-1.57%
YoY %	-20.00%	-13.79%	81.25%	-27.27%	46.67%	-31.82%	-	-
Horiz. %	90.91%	113.64%	131.82%	72.73%	100.00%	68.18%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	17/08/06	25/08/05	26/08/04	21/08/03	21/08/02	22/08/01	23/08/00	-
Price	0.69	0.82	0.83	0.50	0.64	0.42	0.54	-
P/RPS	0.15	0.22	0.50	0.28	0.31	0.27	0.42	-15.76%
YoY %	-31.82%	-56.00%	78.57%	-9.68%	14.81%	-35.71%	-	-
Horiz. %	35.71%	52.38%	119.05%	66.67%	73.81%	64.29%	100.00%	-
P/EPS	1.32	2.10	3.16	6.06	2.87	1.82	2.70	-11.23%
YoY %	-37.14%	-33.54%	-47.85%	111.15%	57.69%	-32.59%	-	-
Horiz. %	48.89%	77.78%	117.04%	224.44%	106.30%	67.41%	100.00%	-
EY	75.58	47.54	31.67	16.50	34.85	55.09	37.08	12.59%
YoY %	58.98%	50.11%	91.94%	-52.65%	-36.74%	48.57%	-	-
Horiz. %	203.83%	128.21%	85.41%	44.50%	93.99%	148.57%	100.00%	-
DY	22.46	16.46	10.17	15.00	12.50	17.26	8.33	17.96%
YoY %	36.45%	61.85%	-32.20%	20.00%	-27.58%	107.20%	-	-
Horiz. %	269.63%	197.60%	122.09%	180.07%	150.06%	207.20%	100.00%	-
P/NAPS	0.19	0.25	0.28	0.18	0.23	0.16	0.22	-2.41%
YoY %	-24.00%	-10.71%	55.56%	-21.74%	43.75%	-27.27%	-	-
Horiz. %	86.36%	113.64%	127.27%	81.82%	104.55%	72.73%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 11:00:00

EMA 5

10 Mins

BUY

2024-07-04 10:20:00

EMA 5

10 Mins

SELL

2024-07-04 10:10:00

ADX

10 Mins

SELL

2024-07-04 09:40:00

ADX

10 Mins

BUY

2024-07-04 09:30:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

951

MPI

MALAYSIAN PACIFIC INDUSTRIES

924

SALCON

SALCON BHD

905

HLIND

HONG LEONG INDUSTRIES BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

WCT

WCT HOLDINGS BERHAD

634

JCY

JCY INTERNATIONAL BERHAD

620

GENTING

GENTING BHD

598

PBBANK

PUBLIC BANK BHD

539

Daily Stocks

OFB

0.81

+0.53

120,211,300

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

65,732,800

HSI-HWE

0.12

-0.01

65,654,800

HSI-CXN

0.21

+0.01

58,059,700

SNS

0.88

0.00

54,622,900

HEXCARE

0.275

+0.01

52,495,600

JAKS

0.165

+0.005

49,115,700

APPASIA

0.165

+0.005

48,494,500

More active Stocks

OFB

0.81

+0.53

120,211,300

WPRTS

4.46

+0.22

1,163,400

PIE

6.45

+0.18

272,700

F&N

31.92

+0.18

3,600

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

SKBSHUT-WA

0.545

+0.125

9,760,600

PMETAL

6.00

+0.12

4,665,600

HARTA

3.40

+0.11

3,331,900

KOTRA

4.31

+0.11

700

More gainer Stocks

TOYOVEN

1.06

-0.32

7,521,900

MPI

39.38

-0.30

31,100

HEIM

22.22

-0.28

90,600

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

221,200

SUNCON

4.02

-0.14

16,030,700

KLK

20.42

-0.14

70,000

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

7,400

NOTION

2.02

-0.10

9,209,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More