[PARAMON] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -17.23%
YoY- -7.22%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 437,683 433,860 407,907 364,220 298,888 426,638 467,841 -1.10%
PBT 168,264 112,022 71,073 63,848 72,743 78,066 76,626 14.00%
Tax -27,525 -34,675 -17,861 -14,711 -20,207 -16,968 -26,335 0.73%
NP 140,739 77,347 53,212 49,137 52,536 61,098 50,291 18.70%
-
NP to SH 140,739 77,347 53,219 46,535 50,154 59,863 50,164 18.75%
-
Tax Rate 16.36% 30.95% 25.13% 23.04% 27.78% 21.74% 34.37% -
Total Cost 296,944 356,513 354,695 315,083 246,352 365,540 417,550 -5.52%
-
Net Worth 655,068 567,194 503,532 471,316 432,864 397,736 350,949 10.95%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 40,192 33,375 28,067 19,245 16,744 16,059 13,982 19.23%
Div Payout % 28.56% 43.15% 52.74% 41.36% 33.39% 26.83% 27.87% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 655,068 567,194 503,532 471,316 432,864 397,736 350,949 10.95%
NOSH 337,664 116,467 108,520 107,852 106,094 103,847 103,524 21.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 32.16% 17.83% 13.05% 13.49% 17.58% 14.32% 10.75% -
ROE 21.48% 13.64% 10.57% 9.87% 11.59% 15.05% 14.29% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 129.62 372.52 375.88 337.70 281.72 410.83 451.91 -18.78%
EPS 41.68 66.41 49.04 43.15 47.27 57.64 48.46 -2.47%
DPS 11.90 28.66 26.00 18.00 16.00 15.50 13.50 -2.07%
NAPS 1.94 4.87 4.64 4.37 4.08 3.83 3.39 -8.87%
Adjusted Per Share Value based on latest NOSH - 107,852
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 70.28 69.67 65.50 58.49 48.00 68.51 75.13 -1.10%
EPS 22.60 12.42 8.55 7.47 8.05 9.61 8.06 18.73%
DPS 6.45 5.36 4.51 3.09 2.69 2.58 2.25 19.17%
NAPS 1.0519 0.9108 0.8086 0.7569 0.6951 0.6387 0.5636 10.95%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.61 1.60 0.89 0.80 0.87 0.66 0.79 -
P/RPS 1.24 0.43 0.24 0.24 0.31 0.16 0.17 39.23%
P/EPS 3.86 2.41 1.81 1.85 1.84 1.14 1.63 15.44%
EY 25.89 41.51 55.10 53.93 54.34 87.34 61.34 -13.38%
DY 7.39 17.91 29.21 22.50 18.39 23.48 17.09 -13.03%
P/NAPS 0.83 0.33 0.19 0.18 0.21 0.17 0.23 23.83%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 16/11/10 16/11/09 13/11/08 12/11/07 16/11/06 24/11/05 -
Price 1.62 1.84 0.95 0.72 0.85 0.67 0.68 -
P/RPS 1.25 0.49 0.25 0.21 0.30 0.16 0.15 42.36%
P/EPS 3.89 2.77 1.94 1.67 1.80 1.16 1.40 18.55%
EY 25.73 36.09 51.62 59.93 55.62 86.04 71.26 -15.60%
DY 7.35 15.57 27.37 25.00 18.82 23.13 19.85 -15.25%
P/NAPS 0.84 0.38 0.20 0.16 0.21 0.17 0.20 27.00%

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
Post a Comment