[PARAMON] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -26.7%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 300,078 367,328 502,819 270,984 167,905 213,517 163,695 10.62%
PBT 68,340 82,375 79,841 37,956 31,431 27,427 34,780 11.90%
Tax -16,556 -18,784 -24,257 -14,385 -9,177 -11,421 -12,502 4.79%
NP 51,784 63,591 55,584 23,571 22,254 16,006 22,278 15.08%
-
NP to SH 49,295 61,867 55,503 23,571 22,254 16,006 22,278 14.14%
-
Tax Rate 24.23% 22.80% 30.38% 37.90% 29.20% 41.64% 35.95% -
Total Cost 248,294 303,737 447,235 247,413 145,651 197,511 141,417 9.83%
-
Net Worth 447,174 411,589 358,306 313,824 294,987 278,271 267,922 8.90%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 16,945 16,123 18,641 9,321 8,172 7,552 7,499 14.54%
Div Payout % 34.38% 26.06% 33.59% 39.55% 36.72% 47.19% 33.66% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 447,174 411,589 358,306 313,824 294,987 278,271 267,922 8.90%
NOSH 106,217 104,199 103,556 103,572 102,426 100,823 99,971 1.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.26% 17.31% 11.05% 8.70% 13.25% 7.50% 13.61% -
ROE 11.02% 15.03% 15.49% 7.51% 7.54% 5.75% 8.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 282.51 352.52 485.55 261.64 163.93 211.77 163.74 9.51%
EPS 46.41 59.37 53.60 22.76 21.73 15.88 22.28 13.00%
DPS 16.00 15.50 18.00 9.00 8.00 7.50 7.50 13.45%
NAPS 4.21 3.95 3.46 3.03 2.88 2.76 2.68 7.81%
Adjusted Per Share Value based on latest NOSH - 103,572
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 48.15 58.94 80.68 43.48 26.94 34.26 26.27 10.62%
EPS 7.91 9.93 8.91 3.78 3.57 2.57 3.57 14.17%
DPS 2.72 2.59 2.99 1.50 1.31 1.21 1.20 14.60%
NAPS 0.7176 0.6605 0.575 0.5036 0.4733 0.4465 0.4299 8.91%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.87 0.71 0.71 0.80 0.47 0.51 0.54 -
P/RPS 0.31 0.20 0.15 0.31 0.29 0.24 0.33 -1.03%
P/EPS 1.87 1.20 1.32 3.52 2.16 3.21 2.42 -4.20%
EY 53.34 83.62 75.49 28.45 46.23 31.13 41.27 4.36%
DY 18.39 21.83 25.35 11.25 17.02 14.71 13.89 4.78%
P/NAPS 0.21 0.18 0.21 0.26 0.16 0.18 0.20 0.81%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 14/02/07 23/02/06 24/02/05 26/02/04 26/02/03 21/02/02 -
Price 0.77 0.85 0.70 0.80 0.57 0.47 0.61 -
P/RPS 0.27 0.24 0.14 0.31 0.35 0.22 0.37 -5.11%
P/EPS 1.66 1.43 1.31 3.52 2.62 2.96 2.74 -8.00%
EY 60.27 69.85 76.57 28.45 38.12 33.78 36.53 8.69%
DY 20.78 18.24 25.71 11.25 14.04 15.96 12.30 9.12%
P/NAPS 0.18 0.22 0.20 0.26 0.20 0.17 0.23 -4.00%

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