[PARAMON] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 46.31%
YoY- -28.85%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 695,969 478,879 191,444 907,670 651,145 440,612 162,246 163.77%
PBT 108,694 64,413 19,191 151,271 107,580 78,786 18,001 231.23%
Tax -31,248 -21,898 -7,186 -38,668 -28,113 -20,903 -4,824 247.09%
NP 77,446 42,515 12,005 112,603 79,467 57,883 13,177 225.32%
-
NP to SH 64,933 34,630 6,165 94,926 64,880 49,265 6,963 342.44%
-
Tax Rate 28.75% 34.00% 37.44% 25.56% 26.13% 26.53% 26.80% -
Total Cost 618,523 436,364 179,439 795,067 571,678 382,729 149,069 157.99%
-
Net Worth 1,098,096 1,105,029 1,066,397 1,074,962 1,036,418 1,057,831 1,008,721 5.81%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 12,133 8,666 - 36,403 10,706 10,706 - -
Div Payout % 18.69% 25.03% - 38.35% 16.50% 21.73% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,098,096 1,105,029 1,066,397 1,074,962 1,036,418 1,057,831 1,008,721 5.81%
NOSH 606,683 433,344 433,344 428,271 428,271 428,271 428,271 26.10%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.13% 8.88% 6.27% 12.41% 12.20% 13.14% 8.12% -
ROE 5.91% 3.13% 0.58% 8.83% 6.26% 4.66% 0.69% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 114.72 110.51 44.70 211.94 152.04 102.88 38.12 108.30%
EPS 10.72 8.02 1.44 22.20 15.20 11.56 1.64 249.19%
DPS 2.00 2.00 0.00 8.50 2.50 2.50 0.00 -
NAPS 1.81 2.55 2.49 2.51 2.42 2.47 2.37 -16.43%
Adjusted Per Share Value based on latest NOSH - 428,271
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 111.68 76.84 30.72 145.65 104.49 70.70 26.03 163.80%
EPS 10.42 5.56 0.99 15.23 10.41 7.91 1.12 341.75%
DPS 1.95 1.39 0.00 5.84 1.72 1.72 0.00 -
NAPS 1.762 1.7732 1.7112 1.7249 1.6631 1.6974 1.6186 5.81%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.33 2.25 2.02 2.04 2.13 1.84 1.98 -
P/RPS 1.16 2.04 4.52 0.96 1.40 1.79 5.19 -63.13%
P/EPS 12.43 28.16 140.33 9.20 14.06 16.00 121.03 -78.03%
EY 8.05 3.55 0.71 10.87 7.11 6.25 0.83 354.16%
DY 1.50 0.89 0.00 4.17 1.17 1.36 0.00 -
P/NAPS 0.73 0.88 0.81 0.81 0.88 0.74 0.84 -8.92%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 22/08/19 23/05/19 28/02/19 21/11/18 21/08/18 23/05/18 -
Price 1.28 1.30 2.08 2.15 2.08 1.87 1.99 -
P/RPS 1.12 1.18 4.65 1.01 1.37 1.82 5.22 -64.12%
P/EPS 11.96 16.27 144.49 9.70 13.73 16.26 121.64 -78.66%
EY 8.36 6.15 0.69 10.31 7.28 6.15 0.82 369.51%
DY 1.56 1.54 0.00 3.95 1.20 1.34 0.00 -
P/NAPS 0.71 0.51 0.84 0.86 0.86 0.76 0.84 -10.59%

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