[PARAMON] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -62.76%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 758,325 691,456 654,990 576,408 573,141 524,549 517,270 28.96%
PBT 182,169 192,592 85,982 69,976 112,477 99,566 105,970 43.36%
Tax -31,890 -27,929 -24,852 -22,120 -23,804 -23,884 -25,104 17.24%
NP 150,279 164,662 61,130 47,856 88,673 75,682 80,866 50.98%
-
NP to SH 133,409 144,962 45,932 27,936 75,016 59,681 67,204 57.75%
-
Tax Rate 17.51% 14.50% 28.90% 31.61% 21.16% 23.99% 23.69% -
Total Cost 608,046 526,793 593,860 528,552 484,468 448,866 436,404 24.67%
-
Net Worth 1,035,282 1,005,581 930,340 846,122 934,682 900,848 900,848 9.68%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 67,887 14,143 21,144 - 35,949 14,097 21,146 117.16%
Div Payout % 50.89% 9.76% 46.03% - 47.92% 23.62% 31.47% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,035,282 1,005,581 930,340 846,122 934,682 900,848 900,848 9.68%
NOSH 424,295 424,295 424,295 424,295 422,933 422,933 422,933 0.21%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.82% 23.81% 9.33% 8.30% 15.47% 14.43% 15.63% -
ROE 12.89% 14.42% 4.94% 3.30% 8.03% 6.63% 7.46% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 178.73 162.97 154.89 136.25 135.52 124.03 122.31 28.68%
EPS 31.46 34.20 10.86 6.60 17.74 14.12 15.90 57.41%
DPS 16.00 3.33 5.00 0.00 8.50 3.33 5.00 116.69%
NAPS 2.44 2.37 2.20 2.00 2.21 2.13 2.13 9.45%
Adjusted Per Share Value based on latest NOSH - 424,295
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 121.77 111.03 105.17 92.56 92.03 84.23 83.06 28.96%
EPS 21.42 23.28 7.38 4.49 12.05 9.58 10.79 57.75%
DPS 10.90 2.27 3.40 0.00 5.77 2.26 3.40 116.95%
NAPS 1.6624 1.6147 1.4939 1.3586 1.5008 1.4465 1.4465 9.69%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.77 1.71 1.84 1.74 1.39 1.38 1.32 -
P/RPS 0.99 1.05 1.19 1.28 1.03 1.11 1.08 -5.62%
P/EPS 5.63 5.01 16.94 26.35 7.84 9.78 8.31 -22.80%
EY 17.76 19.98 5.90 3.79 12.76 10.23 12.04 29.49%
DY 9.04 1.95 2.72 0.00 6.12 2.42 3.79 78.23%
P/NAPS 0.73 0.72 0.84 0.87 0.63 0.65 0.62 11.47%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 14/11/17 16/08/17 17/05/17 10/02/17 23/11/16 17/08/16 -
Price 1.94 1.73 1.86 1.89 1.60 1.37 1.42 -
P/RPS 1.09 1.06 1.20 1.39 1.18 1.10 1.16 -4.05%
P/EPS 6.17 5.06 17.12 28.62 9.02 9.71 8.94 -21.85%
EY 16.21 19.75 5.84 3.49 11.09 10.30 11.19 27.94%
DY 8.25 1.93 2.69 0.00 5.31 2.43 3.52 76.17%
P/NAPS 0.80 0.73 0.85 0.95 0.72 0.64 0.67 12.51%

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