[PARAMON] YoY TTM Result on 30-Sep-2003 [#3]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	426,638	467,841	211,875	173,506	216,738	152,636	128,867	22.07%
YoY %	-8.81%	120.81%	22.11%	-19.95%	42.00%	18.44%	-	-
Horiz. %	331.07%	363.04%	164.41%	134.64%	168.19%	118.44%	100.00%	-
PBT	78,066	76,626	41,918	17,590	28,864	36,957	29,525	17.58%
YoY %	1.88%	82.80%	138.31%	-39.06%	-21.90%	25.17%	-	-
Horiz. %	264.41%	259.53%	141.97%	59.58%	97.76%	125.17%	100.00%	-
Tax	-16,968	-26,335	-9,761	-9,561	-11,829	-13,394	-7,550	14.44%
YoY %	35.57%	-169.80%	-2.09%	19.17%	11.68%	-77.40%	-	-
Horiz. %	224.74%	348.81%	129.28%	126.64%	156.68%	177.40%	100.00%	-
NP	61,098	50,291	32,157	8,029	17,035	23,563	21,975	18.57%
YoY %	21.49%	56.39%	300.51%	-52.87%	-27.70%	7.23%	-	-
Horiz. %	278.03%	228.86%	146.33%	36.54%	77.52%	107.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,863	50,164	32,157	8,029	17,035	23,563	21,975	18.16%
YoY %	19.33%	56.00%	300.51%	-52.87%	-27.70%	7.23%	-	-
Horiz. %	272.41%	228.28%	146.33%	36.54%	77.52%	107.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.74%	34.37%	23.29%	54.35%	40.98%	36.24%	25.57%	-
YoY %	-36.75%	47.57%	-57.15%	32.63%	13.08%	41.73%	-	-
Horiz. %	85.02%	134.42%	91.08%	212.55%	160.27%	141.73%	100.00%	-
Total Cost	365,540	417,550	179,718	165,477	199,703	129,073	106,892	22.73%
YoY %	-12.46%	132.34%	8.61%	-17.14%	54.72%	20.75%	-	-
Horiz. %	341.97%	390.63%	168.13%	154.81%	186.83%	120.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	397,736	350,949	309,426	277,573	279,274	265,044	246,556	8.29%
YoY %	13.33%	13.42%	11.48%	-0.61%	5.37%	7.50%	-	-
Horiz. %	161.32%	142.34%	125.50%	112.58%	113.27%	107.50%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	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 %	26.83%	27.87%	27.20%	94.51%	47.05%	30.75%	20.16%	-
YoY %	-3.73%	2.46%	-71.22%	100.87%	53.01%	52.53%	-	-
Horiz. %	133.09%	138.24%	134.92%	468.80%	233.38%	152.53%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	397,736	350,949	309,426	277,573	279,274	265,044	246,556	8.29%
YoY %	13.33%	13.42%	11.48%	-0.61%	5.37%	7.50%	-	-
Horiz. %	161.32%	142.34%	125.50%	112.58%	113.27%	107.50%	100.00%	-
NOSH	103,847	103,524	103,486	101,304	101,186	100,016	99,820	0.66%
YoY %	0.31%	0.04%	2.15%	0.12%	1.17%	0.20%	-	-
Horiz. %	104.03%	103.71%	103.67%	101.49%	101.37%	100.20%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	14.32%	10.75%	15.18%	4.63%	7.86%	15.44%	17.05%	-
YoY %	33.21%	-29.18%	227.86%	-41.09%	-49.09%	-9.44%	-	-
Horiz. %	83.99%	63.05%	89.03%	27.16%	46.10%	90.56%	100.00%	-
ROE	15.05%	14.29%	10.39%	2.89%	6.10%	8.89%	8.91%	-
YoY %	5.32%	37.54%	259.52%	-52.62%	-31.38%	-0.22%	-	-
Horiz. %	168.91%	160.38%	116.61%	32.44%	68.46%	99.78%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	410.83	451.91	204.74	171.27	214.20	152.61	129.10	21.26%
YoY %	-9.09%	120.72%	19.54%	-20.04%	40.36%	18.21%	-	-
Horiz. %	318.23%	350.05%	158.59%	132.66%	165.92%	118.21%	100.00%	-
EPS	57.64	48.46	31.07	7.93	16.84	23.56	22.01	17.39%
YoY %	18.94%	55.97%	291.80%	-52.91%	-28.52%	7.04%	-	-
Horiz. %	261.88%	220.17%	141.16%	36.03%	76.51%	107.04%	100.00%	-
DPS	15.50	13.50	8.50	7.50	8.00	7.25	4.50	22.87%
YoY %	14.81%	58.82%	13.33%	-6.25%	10.34%	61.11%	-	-
Horiz. %	344.44%	300.00%	188.89%	166.67%	177.78%	161.11%	100.00%	-
NAPS	3.83	3.39	2.99	2.74	2.76	2.65	2.47	7.58%
YoY %	12.98%	13.38%	9.12%	-0.72%	4.15%	7.29%	-	-
Horiz. %	155.06%	137.25%	121.05%	110.93%	111.74%	107.29%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 101,304
RPS	68.51	75.13	34.02	27.86	34.80	24.51	20.69	22.07%
YoY %	-8.81%	120.84%	22.11%	-19.94%	41.98%	18.46%	-	-
Horiz. %	331.13%	363.12%	164.43%	134.65%	168.20%	118.46%	100.00%	-
EPS	9.61	8.06	5.16	1.29	2.74	3.78	3.53	18.15%
YoY %	19.23%	56.20%	300.00%	-52.92%	-27.51%	7.08%	-	-
Horiz. %	272.24%	228.33%	146.18%	36.54%	77.62%	107.08%	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	0.6387	0.5636	0.4969	0.4457	0.4485	0.4256	0.3959	8.29%
YoY %	13.33%	13.42%	11.49%	-0.62%	5.38%	7.50%	-	-
Horiz. %	161.33%	142.36%	125.51%	112.58%	113.29%	107.50%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	0.66	0.79	0.84	0.48	0.59	0.43	0.46	-
P/RPS	0.16	0.17	0.41	0.28	0.28	0.28	0.36	-12.63%
YoY %	-5.88%	-58.54%	46.43%	0.00%	0.00%	-22.22%	-	-
Horiz. %	44.44%	47.22%	113.89%	77.78%	77.78%	77.78%	100.00%	-
P/EPS	1.14	1.63	2.70	6.06	3.50	1.83	2.09	-9.60%
YoY %	-30.06%	-39.63%	-55.45%	73.14%	91.26%	-12.44%	-	-
Horiz. %	54.55%	77.99%	129.19%	289.95%	167.46%	87.56%	100.00%	-
EY	87.34	61.34	36.99	16.51	28.53	54.79	47.86	10.54%
YoY %	42.39%	65.83%	124.05%	-42.13%	-47.93%	14.48%	-	-
Horiz. %	182.49%	128.17%	77.29%	34.50%	59.61%	114.48%	100.00%	-
DY	23.48	17.09	10.12	15.63	13.56	16.86	9.78	15.70%
YoY %	37.39%	68.87%	-35.25%	15.27%	-19.57%	72.39%	-	-
Horiz. %	240.08%	174.74%	103.48%	159.82%	138.65%	172.39%	100.00%	-
P/NAPS	0.17	0.23	0.28	0.18	0.21	0.16	0.19	-1.83%
YoY %	-26.09%	-17.86%	55.56%	-14.29%	31.25%	-15.79%	-	-
Horiz. %	89.47%	121.05%	147.37%	94.74%	110.53%	84.21%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	16/11/06	24/11/05	25/11/04	20/11/03	20/11/02	21/11/01	22/11/00	-
Price	0.67	0.68	0.82	0.49	0.58	0.51	0.42	-
P/RPS	0.16	0.15	0.40	0.29	0.27	0.33	0.33	-11.36%
YoY %	6.67%	-62.50%	37.93%	7.41%	-18.18%	0.00%	-	-
Horiz. %	48.48%	45.45%	121.21%	87.88%	81.82%	100.00%	100.00%	-
P/EPS	1.16	1.40	2.64	6.18	3.45	2.16	1.91	-7.97%
YoY %	-17.14%	-46.97%	-57.28%	79.13%	59.72%	13.09%	-	-
Horiz. %	60.73%	73.30%	138.22%	323.56%	180.63%	113.09%	100.00%	-
EY	86.04	71.26	37.89	16.17	29.03	46.19	52.42	8.60%
YoY %	20.74%	88.07%	134.32%	-44.30%	-37.15%	-11.88%	-	-
Horiz. %	164.14%	135.94%	72.28%	30.85%	55.38%	88.12%	100.00%	-
DY	23.13	19.85	10.37	15.31	13.79	14.22	10.71	13.68%
YoY %	16.52%	91.42%	-32.27%	11.02%	-3.02%	32.77%	-	-
Horiz. %	215.97%	185.34%	96.83%	142.95%	128.76%	132.77%	100.00%	-
P/NAPS	0.17	0.20	0.27	0.18	0.21	0.19	0.17	0.00%
YoY %	-15.00%	-25.93%	50.00%	-14.29%	10.53%	11.76%	-	-
Horiz. %	100.00%	117.65%	158.82%	105.88%	123.53%	111.76%	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

120,221,500

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

65,897,900

HSI-HWE

0.12

-0.01

65,654,800

HSI-CXN

0.21

+0.01

58,059,700

SNS

0.88

0.00

54,651,500

HEXCARE

0.28

+0.015

52,525,600

JAKS

0.17

+0.01

49,148,100

APPASIA

0.165

+0.005

48,494,500

More active Stocks

OFB

0.81

+0.53

120,221,500

WPRTS

4.45

+0.21

1,163,700

PIE

6.46

+0.19

276,200

F&N

31.92

+0.18

4,400

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

SKBSHUT-WA

0.545

+0.125

9,776,700

PMETAL

6.00

+0.12

4,668,200

HARTA

3.40

+0.11

3,395,400

KOTRA

4.31

+0.11

700

More gainer Stocks

MPI

39.30

-0.38

37,600

TOYOVEN

1.06

-0.32

7,536,100

HEIM

22.20

-0.30

91,200

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

224,000

SUNCON

4.01

-0.15

16,089,800

KLK

20.44

-0.12

71,700

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

7,400

NOTION

2.02

-0.10

9,245,900

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