[PARAMON] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -71.53%
YoY- -98.51%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 772,577 697,639 681,351 552,401 686,505 623,257 593,562 19.26%
PBT 79,522 74,104 70,316 40,379 70,593 58,388 51,830 33.13%
Tax -26,433 -27,477 -27,605 -18,338 -28,292 -22,467 450,904 -
NP 53,089 46,627 42,711 22,041 42,301 35,921 502,734 -77.75%
-
NP to SH 38,747 31,264 28,537 7,780 27,329 22,004 486,661 -81.57%
-
Tax Rate 33.24% 37.08% 39.26% 45.41% 40.08% 38.48% -869.97% -
Total Cost 719,488 651,012 638,640 530,360 644,204 587,336 90,828 298.88%
-
Net Worth 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 1,430,348 1,431,654 0.23%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 34,124 18,575 18,575 15,361 15,361 15,361 15,361 70.50%
Div Payout % 88.07% 59.42% 65.09% 197.44% 56.21% 69.81% 3.16% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 1,430,348 1,431,654 0.23%
NOSH 620,819 620,819 619,198 619,198 619,198 619,198 614,443 0.69%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.87% 6.68% 6.27% 3.99% 6.16% 5.76% 84.70% -
ROE 2.70% 2.17% 1.99% 0.55% 1.94% 1.54% 33.99% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 124.22 112.50 110.04 89.21 110.87 100.66 96.60 18.30%
EPS 6.23 5.04 4.61 1.26 4.41 3.55 79.20 -81.72%
DPS 5.50 3.00 3.00 2.50 2.50 2.50 2.50 69.39%
NAPS 2.31 2.32 2.32 2.28 2.28 2.31 2.33 -0.57%
Adjusted Per Share Value based on latest NOSH - 619,198
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 124.06 112.03 109.41 88.71 110.24 100.09 95.32 19.26%
EPS 6.22 5.02 4.58 1.25 4.39 3.53 78.15 -81.58%
DPS 5.48 2.98 2.98 2.47 2.47 2.47 2.47 70.35%
NAPS 2.307 2.3102 2.3069 2.2671 2.2671 2.2969 2.299 0.23%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.67 0.745 0.695 0.76 0.755 0.835 0.825 -
P/RPS 0.54 0.66 0.63 0.85 0.68 0.83 0.85 -26.16%
P/EPS 10.75 14.78 15.08 60.49 17.11 23.50 1.04 376.54%
EY 9.30 6.77 6.63 1.65 5.85 4.26 96.00 -78.99%
DY 8.21 4.03 4.32 3.29 3.31 2.99 3.03 94.71%
P/NAPS 0.29 0.32 0.30 0.33 0.33 0.36 0.35 -11.81%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 25/02/22 25/11/21 27/08/21 27/05/21 25/02/21 -
Price 0.68 0.745 0.675 0.74 0.79 0.825 0.86 -
P/RPS 0.55 0.66 0.61 0.83 0.71 0.82 0.89 -27.51%
P/EPS 10.91 14.78 14.65 58.90 17.90 23.22 1.09 366.40%
EY 9.16 6.77 6.83 1.70 5.59 4.31 92.10 -78.62%
DY 8.09 4.03 4.44 3.38 3.16 3.03 2.91 98.08%
P/NAPS 0.29 0.32 0.29 0.32 0.35 0.36 0.37 -15.02%

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