[PARAMON] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 9.73%
YoY- -28.85%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 927,958 957,758 765,776 907,670 868,193 881,224 648,984 26.89%
PBT 144,925 128,826 76,764 151,271 143,440 157,572 72,004 59.34%
Tax -41,664 -43,796 -28,744 -38,668 -37,484 -41,806 -19,296 66.97%
NP 103,261 85,030 48,020 112,603 105,956 115,766 52,708 56.50%
-
NP to SH 86,577 69,260 24,660 94,926 86,506 98,530 27,852 112.84%
-
Tax Rate 28.75% 34.00% 37.44% 25.56% 26.13% 26.53% 26.80% -
Total Cost 824,697 872,728 717,756 795,067 762,237 765,458 596,276 24.11%
-
Net Worth 1,098,096 1,105,029 1,066,031 1,074,962 1,036,418 1,057,831 1,008,721 5.81%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 16,178 17,333 - 36,403 14,275 21,413 - -
Div Payout % 18.69% 25.03% - 38.35% 16.50% 21.73% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,098,096 1,105,029 1,066,031 1,074,962 1,036,418 1,057,831 1,008,721 5.81%
NOSH 606,683 433,344 428,124 428,271 428,271 428,271 428,271 26.10%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.13% 8.88% 6.27% 12.41% 12.20% 13.14% 8.12% -
ROE 7.88% 6.27% 2.31% 8.83% 8.35% 9.31% 2.76% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 152.96 221.02 178.87 211.94 202.72 205.76 152.48 0.20%
EPS 14.29 16.04 5.76 22.20 20.27 23.12 6.56 67.96%
DPS 2.67 4.00 0.00 8.50 3.33 5.00 0.00 -
NAPS 1.81 2.55 2.49 2.51 2.42 2.47 2.37 -16.43%
Adjusted Per Share Value based on latest NOSH - 428,271
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 148.90 153.69 122.88 145.65 139.31 141.40 104.14 26.88%
EPS 13.89 11.11 3.96 15.23 13.88 15.81 4.47 112.79%
DPS 2.60 2.78 0.00 5.84 2.29 3.44 0.00 -
NAPS 1.762 1.7732 1.7106 1.7249 1.6631 1.6974 1.6186 5.81%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.33 2.25 2.02 2.04 2.13 1.84 1.98 -
P/RPS 0.87 1.02 1.13 0.96 1.05 0.89 1.30 -23.47%
P/EPS 9.32 14.08 35.07 9.20 10.55 8.00 30.26 -54.36%
EY 10.73 7.10 2.85 10.87 9.48 12.50 3.30 119.32%
DY 2.01 1.78 0.00 4.17 1.56 2.72 0.00 -
P/NAPS 0.73 0.88 0.81 0.81 0.88 0.74 0.84 -8.92%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 22/08/19 23/05/19 28/02/19 21/11/18 21/08/18 23/05/18 -
Price 1.28 1.30 2.08 2.15 2.08 1.87 1.99 -
P/RPS 0.84 0.59 1.16 1.01 1.03 0.91 1.31 -25.62%
P/EPS 8.97 8.13 36.11 9.70 10.30 8.13 30.41 -55.65%
EY 11.15 12.29 2.77 10.31 9.71 12.30 3.29 125.45%
DY 2.08 3.08 0.00 3.95 1.60 2.67 0.00 -
P/NAPS 0.71 0.51 0.84 0.86 0.86 0.76 0.84 -10.59%

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