[PARAMON] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 23.93%
YoY- 41.78%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 873,922 847,464 919,559 772,577 697,639 681,351 552,401 35.81%
PBT 113,856 105,124 115,063 79,522 74,104 70,316 40,379 99.71%
Tax -33,442 -29,985 -34,248 -26,433 -27,477 -27,605 -18,338 49.32%
NP 80,414 75,139 80,815 53,089 46,627 42,711 22,041 137.17%
-
NP to SH 66,762 60,202 65,659 38,747 31,264 28,537 7,780 319.69%
-
Tax Rate 29.37% 28.52% 29.76% 33.24% 37.08% 39.26% 45.41% -
Total Cost 793,508 772,325 838,744 719,488 651,012 638,640 530,360 30.84%
-
Net Worth 1,399,934 1,467,745 1,442,868 1,436,649 1,438,650 1,436,540 1,411,772 -0.56%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 111,946 111,946 34,124 34,124 18,575 18,575 15,361 276.34%
Div Payout % 167.68% 185.95% 51.97% 88.07% 59.42% 65.09% 197.44% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,399,934 1,467,745 1,442,868 1,436,649 1,438,650 1,436,540 1,411,772 -0.56%
NOSH 622,726 620,819 620,819 620,819 620,819 619,198 619,198 0.37%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.20% 8.87% 8.79% 6.87% 6.68% 6.27% 3.99% -
ROE 4.77% 4.10% 4.55% 2.70% 2.17% 1.99% 0.55% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 140.46 136.26 147.86 124.22 112.50 110.04 89.21 35.37%
EPS 10.73 9.68 10.56 6.23 5.04 4.61 1.26 317.56%
DPS 18.00 18.00 5.50 5.50 3.00 3.00 2.50 273.31%
NAPS 2.25 2.36 2.32 2.31 2.32 2.32 2.28 -0.87%
Adjusted Per Share Value based on latest NOSH - 620,819
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 140.33 136.08 147.66 124.05 112.02 109.41 88.70 35.81%
EPS 10.72 9.67 10.54 6.22 5.02 4.58 1.25 319.52%
DPS 17.98 17.98 5.48 5.48 2.98 2.98 2.47 276.05%
NAPS 2.2479 2.3568 2.3169 2.3069 2.3101 2.3067 2.2669 -0.56%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.755 0.765 0.675 0.67 0.745 0.695 0.76 -
P/RPS 0.54 0.56 0.46 0.54 0.66 0.63 0.85 -26.11%
P/EPS 7.04 7.90 6.39 10.75 14.78 15.08 60.49 -76.19%
EY 14.21 12.65 15.64 9.30 6.77 6.63 1.65 320.70%
DY 23.84 23.53 8.15 8.21 4.03 4.32 3.29 274.91%
P/NAPS 0.34 0.32 0.29 0.29 0.32 0.30 0.33 2.01%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 25/11/22 26/08/22 27/05/22 25/02/22 25/11/21 -
Price 0.795 0.84 0.715 0.68 0.745 0.675 0.74 -
P/RPS 0.57 0.62 0.48 0.55 0.66 0.61 0.83 -22.17%
P/EPS 7.41 8.68 6.77 10.91 14.78 14.65 58.90 -74.92%
EY 13.50 11.52 14.77 9.16 6.77 6.83 1.70 298.53%
DY 22.64 21.43 7.69 8.09 4.03 4.44 3.38 255.74%
P/NAPS 0.35 0.36 0.31 0.29 0.32 0.29 0.32 6.16%

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