[PARAMON] QoQ Cumulative 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- 373.4%
YoY- 142.89%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 440,612 162,246 758,325 518,592 327,495 144,102 573,141 -16.12%
PBT 78,786 18,001 182,169 144,444 42,991 17,494 112,477 -21.17%
Tax -20,903 -4,824 -31,890 -20,947 -12,426 -5,530 -23,804 -8.32%
NP 57,883 13,177 150,279 123,497 30,565 11,964 88,673 -24.80%
-
NP to SH 49,265 6,963 133,409 108,722 22,966 6,984 75,016 -24.50%
-
Tax Rate 26.53% 26.80% 17.51% 14.50% 28.90% 31.61% 21.16% -
Total Cost 382,729 149,069 608,046 395,095 296,930 132,138 484,468 -14.57%
-
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 10,706 - 67,887 10,607 10,572 - 35,949 -55.50%
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 4.66% 0.69% 12.89% 10.81% 2.47% 0.83% 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 102.88 38.12 178.73 122.22 77.44 34.06 135.52 -16.82%
EPS 11.56 1.64 31.46 25.65 5.43 1.65 17.74 -24.89%
DPS 2.50 0.00 16.00 2.50 2.50 0.00 8.50 -55.87%
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 70.70 26.03 121.68 83.22 52.55 23.12 91.97 -16.12%
EPS 7.91 1.12 21.41 17.45 3.69 1.12 12.04 -24.48%
DPS 1.72 0.00 10.89 1.70 1.70 0.00 5.77 -55.47%
NAPS 1.6974 1.6186 1.6613 1.6136 1.4929 1.3577 1.4998 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 1.79 5.19 0.99 1.40 2.38 5.11 1.03 44.69%
P/EPS 16.00 121.03 5.63 6.67 33.88 105.40 7.84 61.10%
EY 6.25 0.83 17.76 14.98 2.95 0.95 12.76 -37.94%
DY 1.36 0.00 9.04 1.46 1.36 0.00 6.12 -63.41%
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 1.82 5.22 1.09 1.42 2.40 5.55 1.18 33.59%
P/EPS 16.26 121.64 6.17 6.75 34.25 114.49 9.02 48.27%
EY 6.15 0.82 16.21 14.81 2.92 0.87 11.09 -32.57%
DY 1.34 0.00 8.25 1.45 1.34 0.00 5.31 -60.16%
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