[PARAMON] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -4.58%
YoY- -0.13%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 447,172 397,061 352,751 293,710 491,779 393,432 173,087 17.13%
PBT 101,974 60,383 77,602 71,432 77,508 62,117 35,552 19.18%
Tax -29,942 -15,733 -18,726 -15,339 -22,479 -21,605 -8,326 23.76%
NP 72,032 44,650 58,876 56,093 55,029 40,512 27,226 17.59%
-
NP to SH 72,032 44,124 56,221 54,013 54,084 40,379 27,226 17.59%
-
Tax Rate 29.36% 26.06% 24.13% 21.47% 29.00% 34.78% 23.42% -
Total Cost 375,140 352,411 293,875 237,617 436,750 352,920 145,861 17.04%
-
Net Worth 554,071 499,143 471,058 428,983 384,752 341,784 308,659 10.23%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 33,375 28,067 19,245 16,744 16,059 13,982 8,746 24.99%
Div Payout % 46.33% 63.61% 34.23% 31.00% 29.69% 34.63% 32.13% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 554,071 499,143 471,058 428,983 384,752 341,784 308,659 10.23%
NOSH 113,539 108,039 107,793 105,401 103,706 103,570 103,576 1.54%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.11% 11.25% 16.69% 19.10% 11.19% 10.30% 15.73% -
ROE 13.00% 8.84% 11.94% 12.59% 14.06% 11.81% 8.82% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 393.85 367.51 327.25 278.66 474.20 379.87 167.11 15.35%
EPS 63.44 40.84 52.16 51.25 52.15 38.99 26.29 15.80%
DPS 29.40 26.00 18.00 16.00 15.50 13.50 8.44 23.10%
NAPS 4.88 4.62 4.37 4.07 3.71 3.30 2.98 8.56%
Adjusted Per Share Value based on latest NOSH - 105,401
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 71.81 63.76 56.65 47.17 78.97 63.18 27.80 17.12%
EPS 11.57 7.09 9.03 8.67 8.69 6.48 4.37 17.60%
DPS 5.36 4.51 3.09 2.69 2.58 2.25 1.40 25.06%
NAPS 0.8898 0.8015 0.7564 0.6889 0.6179 0.5489 0.4957 10.23%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.25 0.78 0.79 0.90 0.74 0.82 0.87 -
P/RPS 0.32 0.21 0.24 0.32 0.16 0.22 0.52 -7.76%
P/EPS 1.97 1.91 1.51 1.76 1.42 2.10 3.31 -8.28%
EY 50.75 52.36 66.02 56.94 70.47 47.54 30.21 9.02%
DY 23.52 33.33 22.78 17.78 20.95 16.46 9.71 15.87%
P/NAPS 0.26 0.17 0.18 0.22 0.20 0.25 0.29 -1.80%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 13/08/09 14/08/08 16/08/07 17/08/06 25/08/05 26/08/04 -
Price 1.52 0.86 0.79 0.81 0.69 0.82 0.83 -
P/RPS 0.39 0.23 0.24 0.29 0.15 0.22 0.50 -4.05%
P/EPS 2.40 2.11 1.51 1.58 1.32 2.10 3.16 -4.47%
EY 41.74 47.49 66.02 63.27 75.58 47.54 31.67 4.70%
DY 19.34 30.23 22.78 19.75 22.46 16.46 10.17 11.30%
P/NAPS 0.31 0.19 0.18 0.20 0.19 0.25 0.28 1.71%

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