[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
11-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -85.68%
YoY- -58.21%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 573,141 393,412 258,635 113,329 576,034 427,975 280,258 60.76%
PBT 112,477 74,675 52,985 20,115 101,694 78,954 55,718 59.38%
Tax -23,804 -17,913 -12,552 -5,223 -27,513 -21,303 -15,209 34.62%
NP 88,673 56,762 40,433 14,892 74,181 57,651 40,509 68.18%
-
NP to SH 75,016 44,761 33,602 9,690 67,681 52,780 37,250 59.13%
-
Tax Rate 21.16% 23.99% 23.69% 25.97% 27.05% 26.98% 27.30% -
Total Cost 484,468 336,650 218,202 98,437 501,853 370,324 239,749 59.49%
-
Net Worth 934,682 900,848 900,848 899,897 890,872 874,036 870,011 4.87%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 35,949 10,573 10,573 - 34,832 10,556 10,558 125.48%
Div Payout % 47.92% 23.62% 31.47% - 51.47% 20.00% 28.34% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 934,682 900,848 900,848 899,897 890,872 874,036 870,011 4.87%
NOSH 422,933 422,933 422,933 422,933 422,214 422,240 422,335 0.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.47% 14.43% 15.63% 13.14% 12.88% 13.47% 14.45% -
ROE 8.03% 4.97% 3.73% 1.08% 7.60% 6.04% 4.28% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 135.52 93.02 61.15 26.82 136.43 101.36 66.36 60.61%
EPS 17.74 10.59 7.95 2.29 16.03 12.50 8.82 59.00%
DPS 8.50 2.50 2.50 0.00 8.25 2.50 2.50 125.27%
NAPS 2.21 2.13 2.13 2.13 2.11 2.07 2.06 4.77%
Adjusted Per Share Value based on latest NOSH - 422,933
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 92.03 63.17 41.53 18.20 92.50 68.72 45.00 60.76%
EPS 12.05 7.19 5.40 1.56 10.87 8.48 5.98 59.19%
DPS 5.77 1.70 1.70 0.00 5.59 1.70 1.70 125.01%
NAPS 1.5008 1.4465 1.4465 1.445 1.4305 1.4035 1.397 4.87%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.39 1.38 1.32 1.59 1.68 1.68 2.01 -
P/RPS 1.03 1.48 2.16 5.93 1.23 1.66 3.03 -51.13%
P/EPS 7.84 13.04 16.61 69.32 10.48 13.44 22.79 -50.74%
EY 12.76 7.67 6.02 1.44 9.54 7.44 4.39 103.01%
DY 6.12 1.81 1.89 0.00 4.91 1.49 1.24 188.48%
P/NAPS 0.63 0.65 0.62 0.75 0.80 0.81 0.98 -25.41%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 10/02/17 23/11/16 17/08/16 11/05/16 24/02/16 19/11/15 26/08/15 -
Price 1.60 1.37 1.42 1.56 1.55 1.61 1.45 -
P/RPS 1.18 1.47 2.32 5.82 1.14 1.59 2.19 -33.66%
P/EPS 9.02 12.94 17.87 68.02 9.67 12.88 16.44 -32.85%
EY 11.09 7.73 5.60 1.47 10.34 7.76 6.08 49.01%
DY 5.31 1.82 1.76 0.00 5.32 1.55 1.72 111.29%
P/NAPS 0.72 0.64 0.67 0.73 0.73 0.78 0.70 1.88%

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