[PARAMON] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -7.14%
YoY- -16.22%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 433,860 407,907 364,220 298,888 426,638 467,841 211,875 12.68%
PBT 112,022 71,073 63,848 72,743 78,066 76,626 41,918 17.79%
Tax -34,675 -17,861 -14,711 -20,207 -16,968 -26,335 -9,761 23.51%
NP 77,347 53,212 49,137 52,536 61,098 50,291 32,157 15.74%
-
NP to SH 77,347 53,219 46,535 50,154 59,863 50,164 32,157 15.74%
-
Tax Rate 30.95% 25.13% 23.04% 27.78% 21.74% 34.37% 23.29% -
Total Cost 356,513 354,695 315,083 246,352 365,540 417,550 179,718 12.08%
-
Net Worth 567,194 503,532 471,316 432,864 397,736 350,949 309,426 10.62%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 33,375 28,067 19,245 16,744 16,059 13,982 8,746 24.99%
Div Payout % 43.15% 52.74% 41.36% 33.39% 26.83% 27.87% 27.20% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 567,194 503,532 471,316 432,864 397,736 350,949 309,426 10.62%
NOSH 116,467 108,520 107,852 106,094 103,847 103,524 103,486 1.98%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.83% 13.05% 13.49% 17.58% 14.32% 10.75% 15.18% -
ROE 13.64% 10.57% 9.87% 11.59% 15.05% 14.29% 10.39% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 372.52 375.88 337.70 281.72 410.83 451.91 204.74 10.48%
EPS 66.41 49.04 43.15 47.27 57.64 48.46 31.07 13.48%
DPS 28.66 26.00 18.00 16.00 15.50 13.50 8.50 22.44%
NAPS 4.87 4.64 4.37 4.08 3.83 3.39 2.99 8.46%
Adjusted Per Share Value based on latest NOSH - 106,094
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 69.62 65.45 58.44 47.96 68.46 75.07 34.00 12.68%
EPS 12.41 8.54 7.47 8.05 9.61 8.05 5.16 15.74%
DPS 5.36 4.50 3.09 2.69 2.58 2.24 1.40 25.06%
NAPS 0.9101 0.808 0.7563 0.6946 0.6382 0.5631 0.4965 10.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.60 0.89 0.80 0.87 0.66 0.79 0.84 -
P/RPS 0.43 0.24 0.24 0.31 0.16 0.17 0.41 0.79%
P/EPS 2.41 1.81 1.85 1.84 1.14 1.63 2.70 -1.87%
EY 41.51 55.10 53.93 54.34 87.34 61.34 36.99 1.93%
DY 17.91 29.21 22.50 18.39 23.48 17.09 10.12 9.97%
P/NAPS 0.33 0.19 0.18 0.21 0.17 0.23 0.28 2.77%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 16/11/09 13/11/08 12/11/07 16/11/06 24/11/05 25/11/04 -
Price 1.84 0.95 0.72 0.85 0.67 0.68 0.82 -
P/RPS 0.49 0.25 0.21 0.30 0.16 0.15 0.40 3.43%
P/EPS 2.77 1.94 1.67 1.80 1.16 1.40 2.64 0.80%
EY 36.09 51.62 59.93 55.62 86.04 71.26 37.89 -0.80%
DY 15.57 27.37 25.00 18.82 23.13 19.85 10.37 7.00%
P/NAPS 0.38 0.20 0.16 0.21 0.17 0.20 0.27 5.85%

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