[PARAMON] QoQ Annualized Quarter Result on 30-Sep-2017 [#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- 215.6%
YoY- 142.89%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 881,224 648,984 758,325 691,456 654,990 576,408 573,141 33.31%
PBT 157,572 72,004 182,169 192,592 85,982 69,976 112,477 25.27%
Tax -41,806 -19,296 -31,890 -27,929 -24,852 -22,120 -23,804 45.71%
NP 115,766 52,708 150,279 164,662 61,130 47,856 88,673 19.51%
-
NP to SH 98,530 27,852 133,409 144,962 45,932 27,936 75,016 19.99%
-
Tax Rate 26.53% 26.80% 17.51% 14.50% 28.90% 31.61% 21.16% -
Total Cost 765,458 596,276 608,046 526,793 593,860 528,552 484,468 35.76%
-
Net Worth 1,057,831 1,008,721 1,035,282 1,005,581 930,340 846,122 934,682 8.62%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 21,413 - 67,887 14,143 21,144 - 35,949 -29.27%
Div Payout % 21.73% - 50.89% 9.76% 46.03% - 47.92% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,057,831 1,008,721 1,035,282 1,005,581 930,340 846,122 934,682 8.62%
NOSH 428,271 428,271 424,295 424,295 424,295 424,295 422,933 0.84%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.14% 8.12% 19.82% 23.81% 9.33% 8.30% 15.47% -
ROE 9.31% 2.76% 12.89% 14.42% 4.94% 3.30% 8.03% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 205.76 152.48 178.73 162.97 154.89 136.25 135.52 32.20%
EPS 23.12 6.56 31.46 34.20 10.86 6.60 17.74 19.37%
DPS 5.00 0.00 16.00 3.33 5.00 0.00 8.50 -29.86%
NAPS 2.47 2.37 2.44 2.37 2.20 2.00 2.21 7.71%
Adjusted Per Share Value based on latest NOSH - 424,295
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 141.50 104.21 121.77 111.03 105.17 92.56 92.03 33.31%
EPS 15.82 4.47 21.42 23.28 7.38 4.49 12.05 19.95%
DPS 3.44 0.00 10.90 2.27 3.40 0.00 5.77 -29.23%
NAPS 1.6986 1.6197 1.6624 1.6147 1.4939 1.3586 1.5008 8.62%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.84 1.98 1.77 1.71 1.84 1.74 1.39 -
P/RPS 0.89 1.30 0.99 1.05 1.19 1.28 1.03 -9.30%
P/EPS 8.00 30.26 5.63 5.01 16.94 26.35 7.84 1.35%
EY 12.50 3.30 17.76 19.98 5.90 3.79 12.76 -1.36%
DY 2.72 0.00 9.04 1.95 2.72 0.00 6.12 -41.84%
P/NAPS 0.74 0.84 0.73 0.72 0.84 0.87 0.63 11.35%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 23/05/18 27/02/18 14/11/17 16/08/17 17/05/17 10/02/17 -
Price 1.87 1.99 1.94 1.73 1.86 1.89 1.60 -
P/RPS 0.91 1.31 1.09 1.06 1.20 1.39 1.18 -15.94%
P/EPS 8.13 30.41 6.17 5.06 17.12 28.62 9.02 -6.70%
EY 12.30 3.29 16.21 19.75 5.84 3.49 11.09 7.16%
DY 2.67 0.00 8.25 1.93 2.69 0.00 5.31 -36.84%
P/NAPS 0.76 0.84 0.80 0.73 0.85 0.95 0.72 3.68%

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