[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -90.69%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 758,325 518,592 327,495 144,102 573,141 393,412 258,635 104.45%
PBT 182,169 144,444 42,991 17,494 112,477 74,675 52,985 127.28%
Tax -31,890 -20,947 -12,426 -5,530 -23,804 -17,913 -12,552 85.87%
NP 150,279 123,497 30,565 11,964 88,673 56,762 40,433 139.36%
-
NP to SH 133,409 108,722 22,966 6,984 75,016 44,761 33,602 150.10%
-
Tax Rate 17.51% 14.50% 28.90% 31.61% 21.16% 23.99% 23.69% -
Total Cost 608,046 395,095 296,930 132,138 484,468 336,650 218,202 97.65%
-
Net Worth 1,035,282 1,005,581 930,340 846,122 934,682 900,848 900,848 9.68%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 67,887 10,607 10,572 - 35,949 10,573 10,573 244.28%
Div Payout % 50.89% 9.76% 46.03% - 47.92% 23.62% 31.47% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,035,282 1,005,581 930,340 846,122 934,682 900,848 900,848 9.68%
NOSH 424,295 424,295 424,295 424,295 422,933 422,933 422,933 0.21%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.82% 23.81% 9.33% 8.30% 15.47% 14.43% 15.63% -
ROE 12.89% 10.81% 2.47% 0.83% 8.03% 4.97% 3.73% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 178.73 122.22 77.44 34.06 135.52 93.02 61.15 104.02%
EPS 31.46 25.65 5.43 1.65 17.74 10.59 7.95 149.55%
DPS 16.00 2.50 2.50 0.00 8.50 2.50 2.50 243.54%
NAPS 2.44 2.37 2.20 2.00 2.21 2.13 2.13 9.45%
Adjusted Per Share Value based on latest NOSH - 424,295
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 121.68 83.22 52.55 23.12 91.97 63.13 41.50 104.45%
EPS 21.41 17.45 3.69 1.12 12.04 7.18 5.39 150.18%
DPS 10.89 1.70 1.70 0.00 5.77 1.70 1.70 243.75%
NAPS 1.6613 1.6136 1.4929 1.3577 1.4998 1.4455 1.4455 9.69%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.77 1.71 1.84 1.74 1.39 1.38 1.32 -
P/RPS 0.99 1.40 2.38 5.11 1.03 1.48 2.16 -40.46%
P/EPS 5.63 6.67 33.88 105.40 7.84 13.04 16.61 -51.29%
EY 17.76 14.98 2.95 0.95 12.76 7.67 6.02 105.29%
DY 9.04 1.46 1.36 0.00 6.12 1.81 1.89 183.07%
P/NAPS 0.73 0.72 0.84 0.87 0.63 0.65 0.62 11.47%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 14/11/17 16/08/17 17/05/17 10/02/17 23/11/16 17/08/16 -
Price 1.94 1.73 1.86 1.89 1.60 1.37 1.42 -
P/RPS 1.09 1.42 2.40 5.55 1.18 1.47 2.32 -39.48%
P/EPS 6.17 6.75 34.25 114.49 9.02 12.94 17.87 -50.68%
EY 16.21 14.81 2.92 0.87 11.09 7.73 5.60 102.71%
DY 8.25 1.45 1.34 0.00 5.31 1.82 1.76 179.30%
P/NAPS 0.80 0.73 0.85 0.95 0.72 0.64 0.67 12.51%

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