[PARAMON] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 36.67%
YoY- -5.23%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 352,387 232,016 98,775 512,073 376,630 252,997 110,480 116.52%
PBT 69,203 48,605 23,822 75,096 53,783 36,301 20,448 125.24%
Tax -15,215 -10,864 -4,262 -21,593 -14,636 -10,869 -5,701 92.28%
NP 53,988 37,741 19,560 53,503 39,147 25,432 14,747 137.34%
-
NP to SH 52,376 37,741 19,560 53,503 39,147 25,432 14,747 132.60%
-
Tax Rate 21.99% 22.35% 17.89% 28.75% 27.21% 29.94% 27.88% -
Total Cost 298,399 194,275 79,215 458,570 337,483 227,565 95,733 113.23%
-
Net Worth 745,019 746,710 746,590 726,208 712,684 705,881 715,415 2.73%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 9,359 8,446 - 27,021 8,444 8,443 - -
Div Payout % 17.87% 22.38% - 50.51% 21.57% 33.20% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 745,019 746,710 746,590 726,208 712,684 705,881 715,415 2.73%
NOSH 374,381 337,878 337,823 337,771 337,765 337,742 337,459 7.16%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.32% 16.27% 19.80% 10.45% 10.39% 10.05% 13.35% -
ROE 7.03% 5.05% 2.62% 7.37% 5.49% 3.60% 2.06% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.13 68.67 29.24 151.60 111.51 74.91 32.74 102.06%
EPS 13.99 11.17 5.79 15.84 11.59 7.53 4.37 117.06%
DPS 2.50 2.50 0.00 8.00 2.50 2.50 0.00 -
NAPS 1.99 2.21 2.21 2.15 2.11 2.09 2.12 -4.12%
Adjusted Per Share Value based on latest NOSH - 337,788
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 56.55 37.23 15.85 82.17 60.44 40.60 17.73 116.52%
EPS 8.40 6.06 3.14 8.59 6.28 4.08 2.37 132.28%
DPS 1.50 1.36 0.00 4.34 1.35 1.35 0.00 -
NAPS 1.1955 1.1982 1.198 1.1653 1.1436 1.1327 1.148 2.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.54 1.56 1.66 1.52 1.51 1.57 1.55 -
P/RPS 1.64 2.27 5.68 1.00 1.35 2.10 4.73 -50.61%
P/EPS 11.01 13.97 28.67 9.60 13.03 20.85 35.47 -54.12%
EY 9.08 7.16 3.49 10.42 7.68 4.80 2.82 117.89%
DY 1.62 1.60 0.00 5.26 1.66 1.59 0.00 -
P/NAPS 0.77 0.71 0.75 0.71 0.72 0.75 0.73 3.61%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 14/08/14 28/05/14 27/02/14 21/11/13 22/08/13 22/05/13 -
Price 1.52 1.55 1.61 1.57 1.56 1.55 1.71 -
P/RPS 1.61 2.26 5.51 1.04 1.40 2.07 5.22 -54.31%
P/EPS 10.86 13.88 27.81 9.91 13.46 20.58 39.13 -57.41%
EY 9.20 7.21 3.60 10.09 7.43 4.86 2.56 134.43%
DY 1.64 1.61 0.00 5.10 1.60 1.61 0.00 -
P/NAPS 0.76 0.70 0.73 0.73 0.74 0.74 0.81 -4.15%

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