[PARAMON] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -8.51%
YoY- -0.49%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 423,859 386,150 334,607 316,398 519,743 320,685 166,805 16.80%
PBT 88,693 55,597 73,470 74,535 83,096 49,296 33,652 17.52%
Tax -24,476 -15,287 -17,806 -15,997 -25,629 -17,223 -9,112 17.89%
NP 64,217 40,310 55,664 58,538 57,467 32,073 24,540 17.38%
-
NP to SH 64,217 38,963 53,187 56,605 56,885 32,073 24,540 17.38%
-
Tax Rate 27.60% 27.50% 24.24% 21.46% 30.84% 34.94% 27.08% -
Total Cost 359,642 345,840 278,943 257,860 462,276 288,612 142,265 16.70%
-
Net Worth 544,870 491,432 465,144 418,222 371,966 326,269 301,558 10.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 30,390 22,645 16,945 16,123 18,641 9,321 8,172 24.45%
Div Payout % 47.32% 58.12% 31.86% 28.48% 32.77% 29.06% 33.30% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 544,870 491,432 465,144 418,222 371,966 326,269 301,558 10.35%
NOSH 111,883 108,007 107,672 104,294 103,611 103,577 103,628 1.28%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 15.15% 10.44% 16.64% 18.50% 11.06% 10.00% 14.71% -
ROE 11.79% 7.93% 11.43% 13.53% 15.29% 9.83% 8.14% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 378.84 357.52 310.76 303.37 501.63 309.61 160.96 15.32%
EPS 57.40 36.07 49.40 54.27 54.90 30.97 23.68 15.89%
DPS 27.16 21.00 15.74 15.50 18.00 9.00 7.89 22.86%
NAPS 4.87 4.55 4.32 4.01 3.59 3.15 2.91 8.95%
Adjusted Per Share Value based on latest NOSH - 104,294
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 68.01 61.96 53.69 50.77 83.40 51.46 26.77 16.80%
EPS 10.30 6.25 8.53 9.08 9.13 5.15 3.94 17.36%
DPS 4.88 3.63 2.72 2.59 2.99 1.50 1.31 24.49%
NAPS 0.8743 0.7886 0.7464 0.6711 0.5969 0.5235 0.4839 10.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.21 0.71 0.79 0.83 0.78 0.82 1.07 -
P/RPS 0.32 0.20 0.25 0.27 0.16 0.26 0.66 -11.36%
P/EPS 2.11 1.97 1.60 1.53 1.42 2.65 4.52 -11.91%
EY 47.44 50.81 62.53 65.39 70.39 37.76 22.13 13.54%
DY 22.45 29.58 19.92 18.67 23.08 10.98 7.37 20.38%
P/NAPS 0.25 0.16 0.18 0.21 0.22 0.26 0.37 -6.32%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 14/05/09 15/05/08 16/05/07 23/05/06 26/05/05 05/05/04 -
Price 1.27 0.83 0.86 0.89 0.77 0.82 1.01 -
P/RPS 0.34 0.23 0.28 0.29 0.15 0.26 0.63 -9.76%
P/EPS 2.21 2.30 1.74 1.64 1.40 2.65 4.27 -10.39%
EY 45.19 43.46 57.44 60.98 71.30 37.76 23.45 11.54%
DY 21.39 25.30 18.30 17.42 23.38 10.98 7.81 18.27%
P/NAPS 0.26 0.18 0.20 0.22 0.21 0.26 0.35 -4.83%

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