[PARAMON] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 20.61%
YoY- 14.36%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 474,168 437,683 433,860 407,907 364,220 298,888 426,638 1.77%
PBT 88,178 168,264 112,022 71,073 63,848 72,743 78,066 2.04%
Tax -28,948 -27,525 -34,675 -17,861 -14,711 -20,207 -16,968 9.30%
NP 59,230 140,739 77,347 53,212 49,137 52,536 61,098 -0.51%
-
NP to SH 59,230 140,739 77,347 53,219 46,535 50,154 59,863 -0.17%
-
Tax Rate 32.83% 16.36% 30.95% 25.13% 23.04% 27.78% 21.74% -
Total Cost 414,938 296,944 356,513 354,695 315,083 246,352 365,540 2.13%
-
Net Worth 685,287 655,068 567,194 503,532 471,316 432,864 397,736 9.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 27,020 40,192 33,375 28,067 19,245 16,744 16,059 9.05%
Div Payout % 45.62% 28.56% 43.15% 52.74% 41.36% 33.39% 26.83% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 685,287 655,068 567,194 503,532 471,316 432,864 397,736 9.48%
NOSH 337,579 337,664 116,467 108,520 107,852 106,094 103,847 21.68%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.49% 32.16% 17.83% 13.05% 13.49% 17.58% 14.32% -
ROE 8.64% 21.48% 13.64% 10.57% 9.87% 11.59% 15.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 140.46 129.62 372.52 375.88 337.70 281.72 410.83 -16.36%
EPS 17.55 41.68 66.41 49.04 43.15 47.27 57.64 -17.96%
DPS 8.00 11.90 28.66 26.00 18.00 16.00 15.50 -10.42%
NAPS 2.03 1.94 4.87 4.64 4.37 4.08 3.83 -10.03%
Adjusted Per Share Value based on latest NOSH - 108,520
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 76.14 70.28 69.67 65.50 58.48 47.99 68.51 1.77%
EPS 9.51 22.60 12.42 8.55 7.47 8.05 9.61 -0.17%
DPS 4.34 6.45 5.36 4.51 3.09 2.69 2.58 9.04%
NAPS 1.1004 1.0519 0.9108 0.8085 0.7568 0.6951 0.6387 9.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.51 1.61 1.60 0.89 0.80 0.87 0.66 -
P/RPS 1.08 1.24 0.43 0.24 0.24 0.31 0.16 37.43%
P/EPS 8.61 3.86 2.41 1.81 1.85 1.84 1.14 40.02%
EY 11.62 25.89 41.51 55.10 53.93 54.34 87.34 -28.52%
DY 5.30 7.39 17.91 29.21 22.50 18.39 23.48 -21.95%
P/NAPS 0.74 0.83 0.33 0.19 0.18 0.21 0.17 27.75%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 16/11/10 16/11/09 13/11/08 12/11/07 16/11/06 -
Price 1.49 1.62 1.84 0.95 0.72 0.85 0.67 -
P/RPS 1.06 1.25 0.49 0.25 0.21 0.30 0.16 37.00%
P/EPS 8.49 3.89 2.77 1.94 1.67 1.80 1.16 39.29%
EY 11.78 25.73 36.09 51.62 59.93 55.62 86.04 -28.18%
DY 5.37 7.35 15.57 27.37 25.00 18.82 23.13 -21.58%
P/NAPS 0.73 0.84 0.38 0.20 0.16 0.21 0.17 27.46%

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