[PARAMON] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -1.97%
YoY- 449.79%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 686,505 623,257 593,562 614,799 613,024 836,261 905,591 -16.87%
PBT 70,593 58,388 51,830 76,277 83,986 131,197 146,125 -38.45%
Tax -28,292 -22,467 450,904 462,863 463,994 449,404 -27,135 2.82%
NP 42,301 35,921 502,734 539,140 547,980 580,601 118,990 -49.84%
-
NP to SH 27,329 22,004 486,661 522,185 532,672 564,838 104,049 -59.02%
-
Tax Rate 40.08% 38.48% -869.97% -606.82% -552.47% -342.54% 18.57% -
Total Cost 644,204 587,336 90,828 75,659 65,044 255,660 786,601 -12.47%
-
Net Worth 1,411,772 1,430,348 1,431,654 1,419,365 1,425,509 1,590,194 1,140,564 15.29%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 15,361 15,361 15,361 27,300 27,300 35,967 35,967 -43.31%
Div Payout % 56.21% 69.81% 3.16% 5.23% 5.13% 6.37% 34.57% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,411,772 1,430,348 1,431,654 1,419,365 1,425,509 1,590,194 1,140,564 15.29%
NOSH 619,198 619,198 614,443 614,443 614,443 614,443 606,683 1.37%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.16% 5.76% 84.70% 87.69% 89.39% 69.43% 13.14% -
ROE 1.94% 1.54% 33.99% 36.79% 37.37% 35.52% 9.12% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 110.87 100.66 96.60 100.06 99.77 137.26 149.27 -17.99%
EPS 4.41 3.55 79.20 84.98 86.69 92.71 17.15 -59.59%
DPS 2.50 2.50 2.50 4.50 4.50 5.90 5.93 -43.80%
NAPS 2.28 2.31 2.33 2.31 2.32 2.61 1.88 13.73%
Adjusted Per Share Value based on latest NOSH - 614,443
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 110.23 100.08 95.31 98.72 98.43 134.28 145.41 -16.87%
EPS 4.39 3.53 78.14 83.85 85.53 90.70 16.71 -59.01%
DPS 2.47 2.47 2.47 4.38 4.38 5.78 5.78 -43.29%
NAPS 2.2669 2.2967 2.2988 2.2791 2.289 2.5534 1.8314 15.29%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.755 0.835 0.825 0.75 0.91 0.69 1.22 -
P/RPS 0.68 0.83 0.85 0.75 0.91 0.50 0.82 -11.74%
P/EPS 17.11 23.50 1.04 0.88 1.05 0.74 7.11 79.67%
EY 5.85 4.26 96.00 113.31 95.27 134.36 14.06 -44.29%
DY 3.31 2.99 3.03 6.00 4.95 8.56 4.86 -22.60%
P/NAPS 0.33 0.36 0.35 0.32 0.39 0.26 0.65 -36.38%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 27/05/21 25/02/21 27/11/20 24/08/20 29/05/20 28/02/20 -
Price 0.79 0.825 0.86 0.82 0.81 0.84 1.29 -
P/RPS 0.71 0.82 0.89 0.82 0.81 0.61 0.86 -12.00%
P/EPS 17.90 23.22 1.09 0.96 0.93 0.91 7.52 78.36%
EY 5.59 4.31 92.10 103.64 107.03 110.37 13.29 -43.89%
DY 3.16 3.03 2.91 5.49 5.56 7.03 4.60 -22.16%
P/NAPS 0.35 0.36 0.37 0.35 0.35 0.32 0.69 -36.42%

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