[PARAMON] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -27.54%
YoY- -27.95%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 98,775 135,443 123,633 142,517 110,480 114,948 111,978 -8.03%
PBT 23,822 21,313 17,482 15,853 20,448 17,211 20,085 12.05%
Tax -4,262 -6,957 -3,767 -5,168 -5,701 -3,776 -5,299 -13.52%
NP 19,560 14,356 13,715 10,685 14,747 13,435 14,786 20.52%
-
NP to SH 19,560 14,356 13,715 10,685 14,747 13,435 14,786 20.52%
-
Tax Rate 17.89% 32.64% 21.55% 32.60% 27.88% 21.94% 26.38% -
Total Cost 79,215 121,087 109,918 131,832 95,733 101,513 97,192 -12.75%
-
Net Worth 746,590 726,244 712,774 706,697 715,415 698,754 685,287 5.88%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 18,578 - 8,453 - 16,878 - -
Div Payout % - 129.41% - 79.11% - 125.63% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 746,590 726,244 712,774 706,697 715,415 698,754 685,287 5.88%
NOSH 337,823 337,788 337,807 338,132 337,459 337,562 337,579 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 19.80% 10.60% 11.09% 7.50% 13.35% 11.69% 13.20% -
ROE 2.62% 1.98% 1.92% 1.51% 2.06% 1.92% 2.16% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.24 40.10 36.60 42.15 32.74 34.05 33.17 -8.07%
EPS 5.79 4.25 4.06 3.16 4.37 3.98 4.38 20.46%
DPS 0.00 5.50 0.00 2.50 0.00 5.00 0.00 -
NAPS 2.21 2.15 2.11 2.09 2.12 2.07 2.03 5.83%
Adjusted Per Share Value based on latest NOSH - 338,132
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.86 21.75 19.85 22.88 17.74 18.46 17.98 -8.03%
EPS 3.14 2.31 2.20 1.72 2.37 2.16 2.37 20.65%
DPS 0.00 2.98 0.00 1.36 0.00 2.71 0.00 -
NAPS 1.1988 1.1662 1.1445 1.1348 1.1488 1.122 1.1004 5.88%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.66 1.52 1.51 1.57 1.55 1.50 1.51 -
P/RPS 5.68 3.79 4.13 3.72 4.73 4.40 4.55 15.95%
P/EPS 28.67 35.76 37.19 49.68 35.47 37.69 34.47 -11.56%
EY 3.49 2.80 2.69 2.01 2.82 2.65 2.90 13.15%
DY 0.00 3.62 0.00 1.59 0.00 3.33 0.00 -
P/NAPS 0.75 0.71 0.72 0.75 0.73 0.72 0.74 0.89%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 21/11/13 22/08/13 22/05/13 28/02/13 28/11/12 -
Price 1.61 1.57 1.56 1.55 1.71 1.61 1.49 -
P/RPS 5.51 3.92 4.26 3.68 5.22 4.73 4.49 14.63%
P/EPS 27.81 36.94 38.42 49.05 39.13 40.45 34.02 -12.58%
EY 3.60 2.71 2.60 2.04 2.56 2.47 2.94 14.46%
DY 0.00 3.50 0.00 1.61 0.00 3.11 0.00 -
P/NAPS 0.73 0.73 0.74 0.74 0.81 0.78 0.73 0.00%

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