[PARAMON] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 28.23%
YoY- 8.33%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 393,412 258,635 113,329 576,034 427,975 280,258 164,997 78.19%
PBT 74,675 52,985 20,115 101,694 78,954 55,718 33,590 70.08%
Tax -17,913 -12,552 -5,223 -27,513 -21,303 -15,209 -8,765 60.83%
NP 56,762 40,433 14,892 74,181 57,651 40,509 24,825 73.29%
-
NP to SH 44,761 33,602 9,690 67,681 52,780 37,250 23,187 54.85%
-
Tax Rate 23.99% 23.69% 25.97% 27.05% 26.98% 27.30% 26.09% -
Total Cost 336,650 218,202 98,437 501,853 370,324 239,749 140,172 79.05%
-
Net Worth 900,848 900,848 899,897 890,872 874,036 870,011 874,263 2.01%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 10,573 10,573 - 34,832 10,556 10,558 - -
Div Payout % 23.62% 31.47% - 51.47% 20.00% 28.34% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 900,848 900,848 899,897 890,872 874,036 870,011 874,263 2.01%
NOSH 422,933 422,933 422,933 422,214 422,240 422,335 422,349 0.09%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.43% 15.63% 13.14% 12.88% 13.47% 14.45% 15.05% -
ROE 4.97% 3.73% 1.08% 7.60% 6.04% 4.28% 2.65% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 93.02 61.15 26.82 136.43 101.36 66.36 39.07 78.02%
EPS 10.59 7.95 2.29 16.03 12.50 8.82 5.49 54.77%
DPS 2.50 2.50 0.00 8.25 2.50 2.50 0.00 -
NAPS 2.13 2.13 2.13 2.11 2.07 2.06 2.07 1.91%
Adjusted Per Share Value based on latest NOSH - 422,124
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 63.13 41.50 18.19 92.43 68.67 44.97 26.48 78.17%
EPS 7.18 5.39 1.55 10.86 8.47 5.98 3.72 54.83%
DPS 1.70 1.70 0.00 5.59 1.69 1.69 0.00 -
NAPS 1.4455 1.4455 1.444 1.4295 1.4025 1.3961 1.4029 2.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.38 1.32 1.59 1.68 1.68 2.01 1.54 -
P/RPS 1.48 2.16 5.93 1.23 1.66 3.03 3.94 -47.84%
P/EPS 13.04 16.61 69.32 10.48 13.44 22.79 28.05 -39.90%
EY 7.67 6.02 1.44 9.54 7.44 4.39 3.56 66.58%
DY 1.81 1.89 0.00 4.91 1.49 1.24 0.00 -
P/NAPS 0.65 0.62 0.75 0.80 0.81 0.98 0.74 -8.26%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 17/08/16 11/05/16 24/02/16 19/11/15 26/08/15 19/05/15 -
Price 1.37 1.42 1.56 1.55 1.61 1.45 1.70 -
P/RPS 1.47 2.32 5.82 1.14 1.59 2.19 4.35 -51.38%
P/EPS 12.94 17.87 68.02 9.67 12.88 16.44 30.97 -44.02%
EY 7.73 5.60 1.47 10.34 7.76 6.08 3.23 78.63%
DY 1.82 1.76 0.00 5.32 1.55 1.72 0.00 -
P/NAPS 0.64 0.67 0.73 0.73 0.78 0.70 0.82 -15.19%

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