[PARAMON] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13.25%
YoY- -21.52%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 471,115 427,046 447,172 397,061 352,751 293,710 491,779 -0.71%
PBT 91,077 177,030 101,974 60,383 77,602 71,432 77,508 2.72%
Tax -31,742 -29,589 -29,942 -15,733 -18,726 -15,339 -22,479 5.91%
NP 59,335 147,441 72,032 44,650 58,876 56,093 55,029 1.26%
-
NP to SH 59,335 147,441 72,032 44,124 56,221 54,013 54,084 1.55%
-
Tax Rate 34.85% 16.71% 29.36% 26.06% 24.13% 21.47% 29.00% -
Total Cost 411,780 279,605 375,140 352,411 293,875 237,617 436,750 -0.97%
-
Net Worth 682,382 658,838 554,071 499,143 471,058 428,983 384,752 10.01%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 27,020 40,192 33,375 28,067 19,245 16,744 16,059 9.05%
Div Payout % 45.54% 27.26% 46.33% 63.61% 34.23% 31.00% 29.69% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 682,382 658,838 554,071 499,143 471,058 428,983 384,752 10.01%
NOSH 337,813 337,865 113,539 108,039 107,793 105,401 103,706 21.73%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.59% 34.53% 16.11% 11.25% 16.69% 19.10% 11.19% -
ROE 8.70% 22.38% 13.00% 8.84% 11.94% 12.59% 14.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 139.46 126.40 393.85 367.51 327.25 278.66 474.20 -18.43%
EPS 17.56 43.64 63.44 40.84 52.16 51.25 52.15 -16.57%
DPS 8.00 11.90 29.40 26.00 18.00 16.00 15.50 -10.42%
NAPS 2.02 1.95 4.88 4.62 4.37 4.07 3.71 -9.62%
Adjusted Per Share Value based on latest NOSH - 108,039
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 75.65 68.58 71.81 63.76 56.65 47.17 78.97 -0.71%
EPS 9.53 23.68 11.57 7.09 9.03 8.67 8.69 1.54%
DPS 4.34 6.45 5.36 4.51 3.09 2.69 2.58 9.04%
NAPS 1.0958 1.058 0.8898 0.8015 0.7564 0.6889 0.6179 10.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.74 2.01 1.25 0.78 0.79 0.90 0.74 -
P/RPS 1.25 1.59 0.32 0.21 0.24 0.32 0.16 40.81%
P/EPS 9.91 4.61 1.97 1.91 1.51 1.76 1.42 38.19%
EY 10.09 21.71 50.75 52.36 66.02 56.94 70.47 -27.64%
DY 4.60 5.92 23.52 33.33 22.78 17.78 20.95 -22.31%
P/NAPS 0.86 1.03 0.26 0.17 0.18 0.22 0.20 27.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 16/08/11 19/08/10 13/08/09 14/08/08 16/08/07 17/08/06 -
Price 1.57 1.77 1.52 0.86 0.79 0.81 0.69 -
P/RPS 1.13 1.40 0.39 0.23 0.24 0.29 0.15 39.96%
P/EPS 8.94 4.06 2.40 2.11 1.51 1.58 1.32 37.50%
EY 11.19 24.65 41.74 47.49 66.02 63.27 75.58 -27.24%
DY 5.10 6.72 19.34 30.23 22.78 19.75 22.46 -21.87%
P/NAPS 0.78 0.91 0.31 0.19 0.18 0.20 0.19 26.51%

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