Highlights

[PARAMON] YoY Quarter Result on 2017-09-30 [#3]

Stock [PARAMON]: PARAMOUNT CORPORATION BHD
Announcement Date 14-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     484.41%    YoY -     668.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 191,097 134,777 147,717 120,371 123,633 111,978 108,925 9.81%
  YoY % 41.79% -8.76% 22.72% -2.64% 10.41% 2.80% -
  Horiz. % 175.44% 123.73% 135.61% 110.51% 113.50% 102.80% 100.00%
PBT 101,453 21,690 23,236 20,598 17,482 20,085 22,984 28.05%
  YoY % 367.74% -6.65% 12.81% 17.82% -12.96% -12.61% -
  Horiz. % 441.41% 94.37% 101.10% 89.62% 76.06% 87.39% 100.00%
Tax -8,521 -5,361 -6,094 -4,351 -3,767 -5,299 -8,093 0.86%
  YoY % -58.94% 12.03% -40.06% -15.50% 28.91% 34.52% -
  Horiz. % 105.29% 66.24% 75.30% 53.76% 46.55% 65.48% 100.00%
NP 92,932 16,329 17,142 16,247 13,715 14,786 14,891 35.65%
  YoY % 469.12% -4.74% 5.51% 18.46% -7.24% -0.71% -
  Horiz. % 624.08% 109.66% 115.12% 109.11% 92.10% 99.29% 100.00%
NP to SH 85,756 11,159 15,530 14,635 13,715 14,786 14,891 33.85%
  YoY % 668.49% -28.15% 6.12% 6.71% -7.24% -0.71% -
  Horiz. % 575.89% 74.94% 104.29% 98.28% 92.10% 99.29% 100.00%
Tax Rate 8.40 % 24.72 % 26.23 % 21.12 % 21.55 % 26.38 % 35.21 % -21.23%
  YoY % -66.02% -5.76% 24.20% -2.00% -18.31% -25.08% -
  Horiz. % 23.86% 70.21% 74.50% 59.98% 61.20% 74.92% 100.00%
Total Cost 98,165 118,448 130,575 104,124 109,918 97,192 94,034 0.72%
  YoY % -17.12% -9.29% 25.40% -5.27% 13.09% 3.36% -
  Horiz. % 104.39% 125.96% 138.86% 110.73% 116.89% 103.36% 100.00%
Net Worth 1,005,581 900,328 873,562 800,100 712,774 685,287 655,068 7.40%
  YoY % 11.69% 3.06% 9.18% 12.25% 4.01% 4.61% -
  Horiz. % 153.51% 137.44% 133.35% 122.14% 108.81% 104.61% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,005,581 900,328 873,562 800,100 712,774 685,287 655,068 7.40%
  YoY % 11.69% 3.06% 9.18% 12.25% 4.01% 4.61% -
  Horiz. % 153.51% 137.44% 133.35% 122.14% 108.81% 104.61% 100.00%
NOSH 424,296 422,689 422,010 402,060 337,807 337,579 337,664 3.88%
  YoY % 0.38% 0.16% 4.96% 19.02% 0.07% -0.03% -
  Horiz. % 125.66% 125.18% 124.98% 119.07% 100.04% 99.97% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 48.63 % 12.12 % 11.60 % 13.50 % 11.09 % 13.20 % 13.67 % 23.53%
  YoY % 301.24% 4.48% -14.07% 21.73% -15.98% -3.44% -
  Horiz. % 355.74% 88.66% 84.86% 98.76% 81.13% 96.56% 100.00%
ROE 8.53 % 1.24 % 1.78 % 1.83 % 1.92 % 2.16 % 2.27 % 24.66%
  YoY % 587.90% -30.34% -2.73% -4.69% -11.11% -4.85% -
  Horiz. % 375.77% 54.63% 78.41% 80.62% 84.58% 95.15% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 45.04 31.89 35.00 29.94 36.60 33.17 32.26 5.71%
  YoY % 41.24% -8.89% 16.90% -18.20% 10.34% 2.82% -
  Horiz. % 139.62% 98.85% 108.49% 92.81% 113.45% 102.82% 100.00%
EPS 20.21 2.64 3.68 3.64 4.06 4.38 4.41 28.85%
  YoY % 665.53% -28.26% 1.10% -10.34% -7.31% -0.68% -
  Horiz. % 458.28% 59.86% 83.45% 82.54% 92.06% 99.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.3700 2.1300 2.0700 1.9900 2.1100 2.0300 1.9400 3.39%
  YoY % 11.27% 2.90% 4.02% -5.69% 3.94% 4.64% -
  Horiz. % 122.16% 109.79% 106.70% 102.58% 108.76% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 424,295
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 45.04 31.76 34.81 28.37 29.14 26.39 25.67 9.81%
  YoY % 41.81% -8.76% 22.70% -2.64% 10.42% 2.80% -
  Horiz. % 175.46% 123.72% 135.61% 110.52% 113.52% 102.80% 100.00%
EPS 20.21 2.63 3.66 3.45 3.23 3.48 3.51 33.84%
  YoY % 668.44% -28.14% 6.09% 6.81% -7.18% -0.85% -
  Horiz. % 575.78% 74.93% 104.27% 98.29% 92.02% 99.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.3700 2.1219 2.0589 1.8857 1.6799 1.6151 1.5439 7.40%
  YoY % 11.69% 3.06% 9.18% 12.25% 4.01% 4.61% -
  Horiz. % 153.51% 137.44% 133.36% 122.14% 108.81% 104.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.7100 1.3800 1.6800 1.5400 1.5100 1.5100 1.6100 -
P/RPS 3.80 4.33 4.80 5.14 4.13 4.55 4.99 -4.44%
  YoY % -12.24% -9.79% -6.61% 24.46% -9.23% -8.82% -
  Horiz. % 76.15% 86.77% 96.19% 103.01% 82.77% 91.18% 100.00%
P/EPS 8.46 52.27 45.65 42.31 37.19 34.47 36.51 -21.61%
  YoY % -83.81% 14.50% 7.89% 13.77% 7.89% -5.59% -
  Horiz. % 23.17% 143.17% 125.03% 115.89% 101.86% 94.41% 100.00%
EY 11.82 1.91 2.19 2.36 2.69 2.90 2.74 27.56%
  YoY % 518.85% -12.79% -7.20% -12.27% -7.24% 5.84% -
  Horiz. % 431.39% 69.71% 79.93% 86.13% 98.18% 105.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.65 0.81 0.77 0.72 0.74 0.83 -2.34%
  YoY % 10.77% -19.75% 5.19% 6.94% -2.70% -10.84% -
  Horiz. % 86.75% 78.31% 97.59% 92.77% 86.75% 89.16% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 14/11/17 23/11/16 19/11/15 26/11/14 21/11/13 28/11/12 17/11/11 -
Price 1.7300 1.3700 1.6100 1.5200 1.5600 1.4900 1.6200 -
P/RPS 3.84 4.30 4.60 5.08 4.26 4.49 5.02 -4.36%
  YoY % -10.70% -6.52% -9.45% 19.25% -5.12% -10.56% -
  Horiz. % 76.49% 85.66% 91.63% 101.20% 84.86% 89.44% 100.00%
P/EPS 8.56 51.89 43.75 41.76 38.42 34.02 36.73 -21.54%
  YoY % -83.50% 18.61% 4.77% 8.69% 12.93% -7.38% -
  Horiz. % 23.31% 141.27% 119.11% 113.69% 104.60% 92.62% 100.00%
EY 11.68 1.93 2.29 2.39 2.60 2.94 2.72 27.46%
  YoY % 505.18% -15.72% -4.18% -8.08% -11.56% 8.09% -
  Horiz. % 429.41% 70.96% 84.19% 87.87% 95.59% 108.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.73 0.64 0.78 0.76 0.74 0.73 0.84 -2.31%
  YoY % 14.06% -17.95% 2.63% 2.70% 1.37% -13.10% -
  Horiz. % 86.90% 76.19% 92.86% 90.48% 88.10% 86.90% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

558  226  506  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.070.00 
 UMWOG-WA 0.175+0.015 
 CSL 0.035-0.01 
 PUC 0.215+0.01 
 PALETTE 0.37+0.055 
 BJCORP 0.41+0.01 
 UMWOG 0.305+0.02 
 DGB 0.13-0.01 
 HIBISCS 0.78+0.025 
 FRONTKN 0.405+0.03 
Partners & Brokers