[PARAMON] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 36.25%
YoY- 32.64%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 157,656 120,371 133,241 98,775 135,443 123,633 142,517 6.94%
PBT 16,553 20,598 24,783 23,822 21,313 17,482 15,853 2.91%
Tax -6,455 -4,351 -6,602 -4,262 -6,957 -3,767 -5,168 15.93%
NP 10,098 16,247 18,181 19,560 14,356 13,715 10,685 -3.68%
-
NP to SH 10,098 14,635 18,181 19,560 14,356 13,715 10,685 -3.68%
-
Tax Rate 39.00% 21.12% 26.64% 17.89% 32.64% 21.55% 32.60% -
Total Cost 147,558 104,124 115,060 79,215 121,087 109,918 131,832 7.78%
-
Net Worth 853,471 800,100 746,840 746,590 726,244 712,774 706,697 13.36%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 21,125 - 8,448 - 18,578 - 8,453 83.85%
Div Payout % 209.21% - 46.47% - 129.41% - 79.11% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 853,471 800,100 746,840 746,590 726,244 712,774 706,697 13.36%
NOSH 422,510 402,060 337,936 337,823 337,788 337,807 338,132 15.96%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.41% 13.50% 13.65% 19.80% 10.60% 11.09% 7.50% -
ROE 1.18% 1.83% 2.43% 2.62% 1.98% 1.92% 1.51% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.31 29.94 39.43 29.24 40.10 36.60 42.15 -7.78%
EPS 2.39 3.64 5.38 5.79 4.25 4.06 3.16 -16.94%
DPS 5.00 0.00 2.50 0.00 5.50 0.00 2.50 58.53%
NAPS 2.02 1.99 2.21 2.21 2.15 2.11 2.09 -2.23%
Adjusted Per Share Value based on latest NOSH - 337,823
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.32 19.33 21.39 15.86 21.75 19.85 22.88 6.96%
EPS 1.62 2.35 2.92 3.14 2.31 2.20 1.72 -3.90%
DPS 3.39 0.00 1.36 0.00 2.98 0.00 1.36 83.53%
NAPS 1.3704 1.2847 1.1992 1.1988 1.1662 1.1445 1.1348 13.36%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.54 1.54 1.56 1.66 1.52 1.51 1.57 -
P/RPS 4.13 5.14 3.96 5.68 3.79 4.13 3.72 7.19%
P/EPS 64.44 42.31 29.00 28.67 35.76 37.19 49.68 18.88%
EY 1.55 2.36 3.45 3.49 2.80 2.69 2.01 -15.86%
DY 3.25 0.00 1.60 0.00 3.62 0.00 1.59 60.85%
P/NAPS 0.76 0.77 0.71 0.75 0.71 0.72 0.75 0.88%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 26/11/14 14/08/14 28/05/14 27/02/14 21/11/13 22/08/13 -
Price 1.55 1.52 1.55 1.61 1.57 1.56 1.55 -
P/RPS 4.15 5.08 3.93 5.51 3.92 4.26 3.68 8.31%
P/EPS 64.85 41.76 28.81 27.81 36.94 38.42 49.05 20.39%
EY 1.54 2.39 3.47 3.60 2.71 2.60 2.04 -17.05%
DY 3.23 0.00 1.61 0.00 3.50 0.00 1.61 58.86%
P/NAPS 0.77 0.76 0.70 0.73 0.73 0.74 0.74 2.67%

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