[PARAMON] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 24.23%
YoY- 56.0%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 364,220 298,888 426,638 467,841 211,875 173,506 216,738 9.02%
PBT 63,848 72,743 78,066 76,626 41,918 17,590 28,864 14.13%
Tax -14,711 -20,207 -16,968 -26,335 -9,761 -9,561 -11,829 3.69%
NP 49,137 52,536 61,098 50,291 32,157 8,029 17,035 19.29%
-
NP to SH 46,535 50,154 59,863 50,164 32,157 8,029 17,035 18.21%
-
Tax Rate 23.04% 27.78% 21.74% 34.37% 23.29% 54.35% 40.98% -
Total Cost 315,083 246,352 365,540 417,550 179,718 165,477 199,703 7.88%
-
Net Worth 471,316 432,864 397,736 350,949 309,426 277,573 279,274 9.10%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 19,245 16,744 16,059 13,982 8,746 7,588 8,014 15.70%
Div Payout % 41.36% 33.39% 26.83% 27.87% 27.20% 94.51% 47.05% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 471,316 432,864 397,736 350,949 309,426 277,573 279,274 9.10%
NOSH 107,852 106,094 103,847 103,524 103,486 101,304 101,186 1.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.49% 17.58% 14.32% 10.75% 15.18% 4.63% 7.86% -
ROE 9.87% 11.59% 15.05% 14.29% 10.39% 2.89% 6.10% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 337.70 281.72 410.83 451.91 204.74 171.27 214.20 7.87%
EPS 43.15 47.27 57.64 48.46 31.07 7.93 16.84 16.96%
DPS 18.00 16.00 15.50 13.50 8.50 7.50 8.00 14.45%
NAPS 4.37 4.08 3.83 3.39 2.99 2.74 2.76 7.95%
Adjusted Per Share Value based on latest NOSH - 103,524
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 58.48 47.99 68.51 75.12 34.02 27.86 34.80 9.02%
EPS 7.47 8.05 9.61 8.05 5.16 1.29 2.74 18.17%
DPS 3.09 2.69 2.58 2.25 1.40 1.22 1.29 15.65%
NAPS 0.7568 0.6951 0.6387 0.5635 0.4969 0.4457 0.4484 9.10%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.80 0.87 0.66 0.79 0.84 0.48 0.59 -
P/RPS 0.24 0.31 0.16 0.17 0.41 0.28 0.28 -2.53%
P/EPS 1.85 1.84 1.14 1.63 2.70 6.06 3.50 -10.07%
EY 53.93 54.34 87.34 61.34 36.99 16.51 28.53 11.18%
DY 22.50 18.39 23.48 17.09 10.12 15.63 13.56 8.79%
P/NAPS 0.18 0.21 0.17 0.23 0.28 0.18 0.21 -2.53%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 12/11/07 16/11/06 24/11/05 25/11/04 20/11/03 20/11/02 -
Price 0.72 0.85 0.67 0.68 0.82 0.49 0.58 -
P/RPS 0.21 0.30 0.16 0.15 0.40 0.29 0.27 -4.09%
P/EPS 1.67 1.80 1.16 1.40 2.64 6.18 3.45 -11.38%
EY 59.93 55.62 86.04 71.26 37.89 16.17 29.03 12.82%
DY 25.00 18.82 23.13 19.85 10.37 15.31 13.79 10.41%
P/NAPS 0.16 0.21 0.17 0.20 0.27 0.18 0.21 -4.42%

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