[PARAMON] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 177.17%
YoY- 39.04%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 367,328 502,819 270,984 167,905 213,517 163,695 134,410 18.23%
PBT 82,375 79,841 37,956 31,431 27,427 34,780 30,044 18.29%
Tax -18,784 -24,257 -14,385 -9,177 -11,421 -12,502 -10,798 9.66%
NP 63,591 55,584 23,571 22,254 16,006 22,278 19,246 22.03%
-
NP to SH 61,867 55,503 23,571 22,254 16,006 22,278 19,246 21.47%
-
Tax Rate 22.80% 30.38% 37.90% 29.20% 41.64% 35.95% 35.94% -
Total Cost 303,737 447,235 247,413 145,651 197,511 141,417 115,164 17.53%
-
Net Worth 411,589 358,306 313,824 294,987 278,271 267,922 247,688 8.82%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 16,123 18,641 9,321 8,172 7,552 7,499 4,744 22.60%
Div Payout % 26.06% 33.59% 39.55% 36.72% 47.19% 33.66% 24.65% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 411,589 358,306 313,824 294,987 278,271 267,922 247,688 8.82%
NOSH 104,199 103,556 103,572 102,426 100,823 99,971 99,874 0.70%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 17.31% 11.05% 8.70% 13.25% 7.50% 13.61% 14.32% -
ROE 15.03% 15.49% 7.51% 7.54% 5.75% 8.32% 7.77% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 352.52 485.55 261.64 163.93 211.77 163.74 134.58 17.40%
EPS 59.37 53.60 22.76 21.73 15.88 22.28 19.27 20.61%
DPS 15.50 18.00 9.00 8.00 7.50 7.50 4.75 21.77%
NAPS 3.95 3.46 3.03 2.88 2.76 2.68 2.48 8.06%
Adjusted Per Share Value based on latest NOSH - 102,426
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 58.98 80.74 43.51 26.96 34.28 26.28 21.58 18.23%
EPS 9.93 8.91 3.78 3.57 2.57 3.58 3.09 21.46%
DPS 2.59 2.99 1.50 1.31 1.21 1.20 0.76 22.66%
NAPS 0.6609 0.5753 0.5039 0.4737 0.4468 0.4302 0.3977 8.82%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.71 0.71 0.80 0.47 0.51 0.54 0.39 -
P/RPS 0.20 0.15 0.31 0.29 0.24 0.33 0.29 -6.00%
P/EPS 1.20 1.32 3.52 2.16 3.21 2.42 2.02 -8.30%
EY 83.62 75.49 28.45 46.23 31.13 41.27 49.41 9.16%
DY 21.83 25.35 11.25 17.02 14.71 13.89 12.18 10.20%
P/NAPS 0.18 0.21 0.26 0.16 0.18 0.20 0.16 1.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 23/02/06 24/02/05 26/02/04 26/02/03 21/02/02 23/02/01 -
Price 0.85 0.70 0.80 0.57 0.47 0.61 0.34 -
P/RPS 0.24 0.14 0.31 0.35 0.22 0.37 0.25 -0.67%
P/EPS 1.43 1.31 3.52 2.62 2.96 2.74 1.76 -3.39%
EY 69.85 76.57 28.45 38.12 33.78 36.53 56.68 3.54%
DY 18.24 25.71 11.25 14.04 15.96 12.30 13.97 4.54%
P/NAPS 0.22 0.20 0.26 0.20 0.17 0.23 0.14 7.82%

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