[PARAMON] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 28.36%
YoY- -7.24%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 133,241 98,775 135,443 123,633 142,517 110,480 114,948 10.37%
PBT 24,783 23,822 21,313 17,482 15,853 20,448 17,211 27.60%
Tax -6,602 -4,262 -6,957 -3,767 -5,168 -5,701 -3,776 45.28%
NP 18,181 19,560 14,356 13,715 10,685 14,747 13,435 22.41%
-
NP to SH 18,181 19,560 14,356 13,715 10,685 14,747 13,435 22.41%
-
Tax Rate 26.64% 17.89% 32.64% 21.55% 32.60% 27.88% 21.94% -
Total Cost 115,060 79,215 121,087 109,918 131,832 95,733 101,513 8.73%
-
Net Worth 746,840 746,590 726,244 712,774 706,697 715,415 698,754 4.54%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,448 - 18,578 - 8,453 - 16,878 -37.03%
Div Payout % 46.47% - 129.41% - 79.11% - 125.63% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 746,840 746,590 726,244 712,774 706,697 715,415 698,754 4.54%
NOSH 337,936 337,823 337,788 337,807 338,132 337,459 337,562 0.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.65% 19.80% 10.60% 11.09% 7.50% 13.35% 11.69% -
ROE 2.43% 2.62% 1.98% 1.92% 1.51% 2.06% 1.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.43 29.24 40.10 36.60 42.15 32.74 34.05 10.30%
EPS 5.38 5.79 4.25 4.06 3.16 4.37 3.98 22.32%
DPS 2.50 0.00 5.50 0.00 2.50 0.00 5.00 -37.08%
NAPS 2.21 2.21 2.15 2.11 2.09 2.12 2.07 4.47%
Adjusted Per Share Value based on latest NOSH - 337,807
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.39 15.86 21.75 19.85 22.88 17.74 18.46 10.34%
EPS 2.92 3.14 2.31 2.20 1.72 2.37 2.16 22.32%
DPS 1.36 0.00 2.98 0.00 1.36 0.00 2.71 -36.92%
NAPS 1.1992 1.1988 1.1662 1.1445 1.1348 1.1488 1.122 4.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.56 1.66 1.52 1.51 1.57 1.55 1.50 -
P/RPS 3.96 5.68 3.79 4.13 3.72 4.73 4.40 -6.80%
P/EPS 29.00 28.67 35.76 37.19 49.68 35.47 37.69 -16.07%
EY 3.45 3.49 2.80 2.69 2.01 2.82 2.65 19.28%
DY 1.60 0.00 3.62 0.00 1.59 0.00 3.33 -38.73%
P/NAPS 0.71 0.75 0.71 0.72 0.75 0.73 0.72 -0.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 28/05/14 27/02/14 21/11/13 22/08/13 22/05/13 28/02/13 -
Price 1.55 1.61 1.57 1.56 1.55 1.71 1.61 -
P/RPS 3.93 5.51 3.92 4.26 3.68 5.22 4.73 -11.64%
P/EPS 28.81 27.81 36.94 38.42 49.05 39.13 40.45 -20.29%
EY 3.47 3.60 2.71 2.60 2.04 2.56 2.47 25.51%
DY 1.61 0.00 3.50 0.00 1.61 0.00 3.11 -35.60%
P/NAPS 0.70 0.73 0.73 0.74 0.74 0.81 0.78 -6.97%

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