[PARAMON] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
11-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -34.97%
YoY- -58.21%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 179,729 134,777 145,306 113,329 148,059 147,717 115,261 34.28%
PBT 37,802 21,690 32,870 20,115 22,740 23,236 22,128 42.67%
Tax -5,891 -5,361 -7,329 -5,223 -6,210 -6,094 -6,444 -5.78%
NP 31,911 16,329 25,541 14,892 16,530 17,142 15,684 60.22%
-
NP to SH 30,255 11,159 23,912 9,690 14,901 15,530 14,063 66.26%
-
Tax Rate 15.58% 24.72% 22.30% 25.97% 27.31% 26.23% 29.12% -
Total Cost 147,818 118,448 119,765 98,437 131,529 130,575 99,577 29.97%
-
Net Worth 934,682 900,848 900,848 899,897 890,682 873,562 869,963 4.87%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 25,376 - 10,573 - 24,272 - 10,557 78.96%
Div Payout % 83.87% - 44.22% - 162.89% - 75.08% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 934,682 900,848 900,848 899,897 890,682 873,562 869,963 4.87%
NOSH 422,933 422,933 422,933 422,933 422,124 422,010 422,312 0.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.76% 12.12% 17.58% 13.14% 11.16% 11.60% 13.61% -
ROE 3.24% 1.24% 2.65% 1.08% 1.67% 1.78% 1.62% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.50 31.87 34.36 26.82 35.07 35.00 27.29 34.17%
EPS 7.15 2.64 5.65 2.29 3.53 3.68 3.33 66.04%
DPS 6.00 0.00 2.50 0.00 5.75 0.00 2.50 78.78%
NAPS 2.21 2.13 2.13 2.13 2.11 2.07 2.06 4.77%
Adjusted Per Share Value based on latest NOSH - 422,933
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.86 21.64 23.33 18.20 23.78 23.72 18.51 34.27%
EPS 4.86 1.79 3.84 1.56 2.39 2.49 2.26 66.21%
DPS 4.07 0.00 1.70 0.00 3.90 0.00 1.70 78.49%
NAPS 1.501 1.4466 1.4466 1.4451 1.4303 1.4028 1.397 4.88%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.39 1.38 1.32 1.59 1.68 1.68 2.01 -
P/RPS 3.27 4.33 3.84 5.93 4.79 4.80 7.36 -41.63%
P/EPS 19.43 52.30 23.35 69.32 47.59 45.65 60.36 -52.86%
EY 5.15 1.91 4.28 1.44 2.10 2.19 1.66 111.98%
DY 4.32 0.00 1.89 0.00 3.42 0.00 1.24 128.94%
P/NAPS 0.63 0.65 0.62 0.75 0.80 0.81 0.98 -25.41%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 10/02/17 23/11/16 17/08/16 11/05/16 24/02/16 19/11/15 26/08/15 -
Price 1.60 1.37 1.42 1.56 1.55 1.61 1.45 -
P/RPS 3.77 4.30 4.13 5.82 4.42 4.60 5.31 -20.33%
P/EPS 22.37 51.92 25.12 68.02 43.91 43.75 43.54 -35.72%
EY 4.47 1.93 3.98 1.47 2.28 2.29 2.30 55.42%
DY 3.75 0.00 1.76 0.00 3.71 0.00 1.72 67.74%
P/NAPS 0.72 0.64 0.67 0.73 0.73 0.78 0.70 1.88%

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