[PARAMON] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 484.41%
YoY- 668.49%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 278,366 162,246 239,733 191,097 184,555 144,102 179,729 33.97%
PBT 60,785 18,001 37,725 101,453 24,689 17,494 37,802 37.37%
Tax -16,079 -4,824 -10,943 -8,521 -7,396 -5,530 -5,891 95.66%
NP 44,706 13,177 26,782 92,932 17,293 11,964 31,911 25.28%
-
NP to SH 42,302 6,963 24,687 85,756 14,674 6,984 30,255 25.11%
-
Tax Rate 26.45% 26.80% 29.01% 8.40% 29.96% 31.61% 15.58% -
Total Cost 233,660 149,069 212,951 98,165 167,262 132,138 147,818 35.81%
-
Net Worth 1,057,831 1,008,721 1,035,282 1,005,581 930,340 846,122 934,682 8.62%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,706 - 57,279 - 10,572 - 25,376 -43.83%
Div Payout % 25.31% - 232.02% - 72.05% - 83.87% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,057,831 1,008,721 1,035,282 1,005,581 930,340 846,122 934,682 8.62%
NOSH 428,271 428,271 424,295 424,295 424,295 424,295 422,933 0.84%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 16.06% 8.12% 11.17% 48.63% 9.37% 8.30% 17.76% -
ROE 4.00% 0.69% 2.38% 8.53% 1.58% 0.83% 3.24% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.00 38.12 56.50 45.04 43.64 34.06 42.50 32.84%
EPS 9.88 1.64 5.82 20.21 3.47 1.65 7.15 24.13%
DPS 2.50 0.00 13.50 0.00 2.50 0.00 6.00 -44.30%
NAPS 2.47 2.37 2.44 2.37 2.20 2.00 2.21 7.71%
Adjusted Per Share Value based on latest NOSH - 424,295
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.70 26.05 38.50 30.69 29.64 23.14 28.86 33.97%
EPS 6.79 1.12 3.96 13.77 2.36 1.12 4.86 25.05%
DPS 1.72 0.00 9.20 0.00 1.70 0.00 4.07 -43.77%
NAPS 1.6987 1.6198 1.6625 1.6148 1.494 1.3587 1.501 8.62%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.84 1.98 1.77 1.71 1.84 1.74 1.39 -
P/RPS 2.83 5.19 3.13 3.80 4.22 5.11 3.27 -9.20%
P/EPS 18.63 121.03 30.42 8.46 53.03 105.40 19.43 -2.77%
EY 5.37 0.83 3.29 11.82 1.89 0.95 5.15 2.83%
DY 1.36 0.00 7.63 0.00 1.36 0.00 4.32 -53.82%
P/NAPS 0.74 0.84 0.73 0.72 0.84 0.87 0.63 11.35%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 23/05/18 27/02/18 14/11/17 16/08/17 17/05/17 10/02/17 -
Price 1.87 1.99 1.94 1.73 1.86 1.89 1.60 -
P/RPS 2.88 5.22 3.43 3.84 4.26 5.55 3.77 -16.47%
P/EPS 18.93 121.64 33.34 8.56 53.60 114.49 22.37 -10.56%
EY 5.28 0.82 3.00 11.68 1.87 0.87 4.47 11.77%
DY 1.34 0.00 6.96 0.00 1.34 0.00 3.75 -49.73%
P/NAPS 0.76 0.84 0.80 0.73 0.85 0.95 0.72 3.68%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment