[PARAMON] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 38.78%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 280,258 164,997 510,043 352,387 232,016 98,775 512,073 -33.16%
PBT 55,718 33,590 85,756 69,203 48,605 23,822 75,096 -18.08%
Tax -15,209 -8,765 -21,670 -15,215 -10,864 -4,262 -21,593 -20.88%
NP 40,509 24,825 64,086 53,988 37,741 19,560 53,503 -16.97%
-
NP to SH 37,250 23,187 62,474 52,376 37,741 19,560 53,503 -21.49%
-
Tax Rate 27.30% 26.09% 25.27% 21.99% 22.35% 17.89% 28.75% -
Total Cost 239,749 140,172 445,957 298,399 194,275 79,215 458,570 -35.17%
-
Net Worth 870,011 874,263 780,442 745,019 746,710 746,590 726,208 12.83%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,558 - 28,976 9,359 8,446 - 27,021 -46.64%
Div Payout % 28.34% - 46.38% 17.87% 22.38% - 50.51% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 870,011 874,263 780,442 745,019 746,710 746,590 726,208 12.83%
NOSH 422,335 422,349 386,357 374,381 337,878 337,823 337,771 16.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.45% 15.05% 12.56% 15.32% 16.27% 19.80% 10.45% -
ROE 4.28% 2.65% 8.00% 7.03% 5.05% 2.62% 7.37% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 66.36 39.07 132.01 94.13 68.67 29.24 151.60 -42.43%
EPS 8.82 5.49 16.17 13.99 11.17 5.79 15.84 -32.39%
DPS 2.50 0.00 7.50 2.50 2.50 0.00 8.00 -54.04%
NAPS 2.06 2.07 2.02 1.99 2.21 2.21 2.15 -2.81%
Adjusted Per Share Value based on latest NOSH - 402,060
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.01 26.50 81.90 56.59 37.26 15.86 82.23 -33.15%
EPS 5.98 3.72 10.03 8.41 6.06 3.14 8.59 -21.50%
DPS 1.70 0.00 4.65 1.50 1.36 0.00 4.34 -46.55%
NAPS 1.3971 1.4039 1.2533 1.1964 1.1991 1.1989 1.1662 12.83%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.01 1.54 1.54 1.54 1.56 1.66 1.52 -
P/RPS 3.03 3.94 1.17 1.64 2.27 5.68 1.00 109.81%
P/EPS 22.79 28.05 9.52 11.01 13.97 28.67 9.60 78.23%
EY 4.39 3.56 10.50 9.08 7.16 3.49 10.42 -43.88%
DY 1.24 0.00 4.87 1.62 1.60 0.00 5.26 -61.93%
P/NAPS 0.98 0.74 0.76 0.77 0.71 0.75 0.71 24.04%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 19/05/15 24/02/15 26/11/14 14/08/14 28/05/14 27/02/14 -
Price 1.45 1.70 1.55 1.52 1.55 1.61 1.57 -
P/RPS 2.19 4.35 1.17 1.61 2.26 5.51 1.04 64.51%
P/EPS 16.44 30.97 9.59 10.86 13.88 27.81 9.91 40.26%
EY 6.08 3.23 10.43 9.20 7.21 3.60 10.09 -28.72%
DY 1.72 0.00 4.84 1.64 1.61 0.00 5.10 -51.64%
P/NAPS 0.70 0.82 0.77 0.76 0.70 0.73 0.73 -2.76%

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