[PARAMON] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 19.28%
YoY- 16.77%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 427,975 280,258 164,997 510,043 352,387 232,016 98,775 165.53%
PBT 78,954 55,718 33,590 85,756 69,203 48,605 23,822 122.13%
Tax -21,303 -15,209 -8,765 -21,670 -15,215 -10,864 -4,262 192.05%
NP 57,651 40,509 24,825 64,086 53,988 37,741 19,560 105.43%
-
NP to SH 52,780 37,250 23,187 62,474 52,376 37,741 19,560 93.70%
-
Tax Rate 26.98% 27.30% 26.09% 25.27% 21.99% 22.35% 17.89% -
Total Cost 370,324 239,749 140,172 445,957 298,399 194,275 79,215 179.32%
-
Net Worth 874,036 870,011 874,263 780,442 745,019 746,710 746,590 11.06%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 10,556 10,558 - 28,976 9,359 8,446 - -
Div Payout % 20.00% 28.34% - 46.38% 17.87% 22.38% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 874,036 870,011 874,263 780,442 745,019 746,710 746,590 11.06%
NOSH 422,240 422,335 422,349 386,357 374,381 337,878 337,823 16.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.47% 14.45% 15.05% 12.56% 15.32% 16.27% 19.80% -
ROE 6.04% 4.28% 2.65% 8.00% 7.03% 5.05% 2.62% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 101.36 66.36 39.07 132.01 94.13 68.67 29.24 128.87%
EPS 12.50 8.82 5.49 16.17 13.99 11.17 5.79 66.96%
DPS 2.50 2.50 0.00 7.50 2.50 2.50 0.00 -
NAPS 2.07 2.06 2.07 2.02 1.99 2.21 2.21 -4.26%
Adjusted Per Share Value based on latest NOSH - 422,510
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 68.67 44.97 26.48 81.84 56.55 37.23 15.85 165.52%
EPS 8.47 5.98 3.72 10.02 8.40 6.06 3.14 93.66%
DPS 1.69 1.69 0.00 4.65 1.50 1.36 0.00 -
NAPS 1.4025 1.3961 1.4029 1.2523 1.1955 1.1982 1.198 11.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.68 2.01 1.54 1.54 1.54 1.56 1.66 -
P/RPS 1.66 3.03 3.94 1.17 1.64 2.27 5.68 -55.92%
P/EPS 13.44 22.79 28.05 9.52 11.01 13.97 28.67 -39.62%
EY 7.44 4.39 3.56 10.50 9.08 7.16 3.49 65.56%
DY 1.49 1.24 0.00 4.87 1.62 1.60 0.00 -
P/NAPS 0.81 0.98 0.74 0.76 0.77 0.71 0.75 5.25%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 26/08/15 19/05/15 24/02/15 26/11/14 14/08/14 28/05/14 -
Price 1.61 1.45 1.70 1.55 1.52 1.55 1.61 -
P/RPS 1.59 2.19 4.35 1.17 1.61 2.26 5.51 -56.29%
P/EPS 12.88 16.44 30.97 9.59 10.86 13.88 27.81 -40.11%
EY 7.76 6.08 3.23 10.43 9.20 7.21 3.60 66.78%
DY 1.55 1.72 0.00 4.84 1.64 1.61 0.00 -
P/NAPS 0.78 0.70 0.82 0.77 0.76 0.70 0.73 4.51%

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