[PARAMON] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -79.12%
YoY- -0.3%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 907,670 868,193 881,224 648,984 758,325 691,456 654,990 24.22%
PBT 151,271 143,440 157,572 72,004 182,169 192,592 85,982 45.58%
Tax -38,668 -37,484 -41,806 -19,296 -31,890 -27,929 -24,852 34.16%
NP 112,603 105,956 115,766 52,708 150,279 164,662 61,130 50.09%
-
NP to SH 94,926 86,506 98,530 27,852 133,409 144,962 45,932 62.03%
-
Tax Rate 25.56% 26.13% 26.53% 26.80% 17.51% 14.50% 28.90% -
Total Cost 795,067 762,237 765,458 596,276 608,046 526,793 593,860 21.40%
-
Net Worth 1,074,962 1,036,418 1,057,831 1,008,721 1,035,282 1,005,581 930,340 10.08%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 36,403 14,275 21,413 - 67,887 14,143 21,144 43.50%
Div Payout % 38.35% 16.50% 21.73% - 50.89% 9.76% 46.03% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,074,962 1,036,418 1,057,831 1,008,721 1,035,282 1,005,581 930,340 10.08%
NOSH 428,271 428,271 428,271 428,271 424,295 424,295 424,295 0.62%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.41% 12.20% 13.14% 8.12% 19.82% 23.81% 9.33% -
ROE 8.83% 8.35% 9.31% 2.76% 12.89% 14.42% 4.94% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 211.94 202.72 205.76 152.48 178.73 162.97 154.89 23.18%
EPS 22.20 20.27 23.12 6.56 31.46 34.20 10.86 60.86%
DPS 8.50 3.33 5.00 0.00 16.00 3.33 5.00 42.30%
NAPS 2.51 2.42 2.47 2.37 2.44 2.37 2.20 9.15%
Adjusted Per Share Value based on latest NOSH - 428,271
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 145.75 139.41 141.50 104.21 121.77 111.03 105.17 24.22%
EPS 15.24 13.89 15.82 4.47 21.42 23.28 7.38 61.94%
DPS 5.85 2.29 3.44 0.00 10.90 2.27 3.40 43.44%
NAPS 1.7261 1.6642 1.6986 1.6197 1.6624 1.6147 1.4939 10.08%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.04 2.13 1.84 1.98 1.77 1.71 1.84 -
P/RPS 0.96 1.05 0.89 1.30 0.99 1.05 1.19 -13.30%
P/EPS 9.20 10.55 8.00 30.26 5.63 5.01 16.94 -33.36%
EY 10.87 9.48 12.50 3.30 17.76 19.98 5.90 50.11%
DY 4.17 1.56 2.72 0.00 9.04 1.95 2.72 32.85%
P/NAPS 0.81 0.88 0.74 0.84 0.73 0.72 0.84 -2.38%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 21/11/18 21/08/18 23/05/18 27/02/18 14/11/17 16/08/17 -
Price 2.15 2.08 1.87 1.99 1.94 1.73 1.86 -
P/RPS 1.01 1.03 0.91 1.31 1.09 1.06 1.20 -10.82%
P/EPS 9.70 10.30 8.13 30.41 6.17 5.06 17.12 -31.45%
EY 10.31 9.71 12.30 3.29 16.21 19.75 5.84 45.91%
DY 3.95 1.60 2.67 0.00 8.25 1.93 2.69 29.09%
P/NAPS 0.86 0.86 0.76 0.84 0.80 0.73 0.85 0.78%

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