[PARAMON] QoQ TTM Result on 31-Dec-2018 [#4]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	952,738	946,181	937,112	907,914	890,878	871,442	777,631	14.48%
YoY %	0.69%	0.97%	3.22%	1.91%	2.23%	12.06%	-	-
Horiz. %	122.52%	121.67%	120.51%	116.75%	114.56%	112.06%	100.00%	-
PBT	152,385	136,898	152,461	151,271	145,305	217,964	181,868	-11.11%
YoY %	11.31%	-10.21%	0.79%	4.11%	-33.34%	19.85%	-	-
Horiz. %	83.79%	75.27%	83.83%	83.18%	79.90%	119.85%	100.00%	-
Tax	-41,803	-39,663	-41,030	-38,668	-39,056	-40,367	-31,684	20.27%
YoY %	-5.40%	3.33%	-6.11%	0.99%	3.25%	-27.40%	-	-
Horiz. %	131.94%	125.18%	129.50%	122.04%	123.27%	127.40%	100.00%	-
NP	110,582	97,235	111,431	112,603	106,249	177,597	150,184	-18.44%
YoY %	13.73%	-12.74%	-1.04%	5.98%	-40.17%	18.25%	-	-
Horiz. %	73.63%	64.74%	74.20%	74.98%	70.75%	118.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,979	80,291	94,128	94,926	89,567	159,708	132,080	-19.71%
YoY %	18.29%	-14.70%	-0.84%	5.98%	-43.92%	20.92%	-	-
Horiz. %	71.91%	60.79%	71.27%	71.87%	67.81%	120.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.43%	28.97%	26.91%	25.56%	26.88%	18.52%	17.42%	-
YoY %	-5.32%	7.66%	5.28%	-4.91%	45.14%	6.31%	-	-
Horiz. %	157.46%	166.30%	154.48%	146.73%	154.31%	106.31%	100.00%	-
Total Cost	842,156	848,946	825,681	795,311	784,629	693,845	627,447	21.65%
YoY %	-0.80%	2.82%	3.82%	1.36%	13.08%	10.58%	-	-
Horiz. %	134.22%	135.30%	131.59%	126.75%	125.05%	110.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,098,096	1,105,029	1,066,397	1,074,962	1,036,418	1,057,831	1,008,721	5.81%
YoY %	-0.63%	3.62%	-0.80%	3.72%	-2.02%	4.87%	-	-
Horiz. %	108.86%	109.55%	105.72%	106.57%	102.75%	104.87%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	34,363	34,363	36,403	36,403	67,986	67,986	67,851	-36.43%
YoY %	0.00%	-5.60%	0.00%	-46.46%	0.00%	0.20%	-	-
Horiz. %	50.64%	50.64%	53.65%	53.65%	100.20%	100.20%	100.00%	-
Div Payout %	36.18%	42.80%	38.67%	38.35%	75.91%	42.57%	51.37%	-
YoY %	-15.47%	10.68%	0.83%	-49.48%	78.32%	-17.13%	-	-
Horiz. %	70.43%	83.32%	75.28%	74.65%	147.77%	82.87%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,098,096	1,105,029	1,066,397	1,074,962	1,036,418	1,057,831	1,008,721	5.81%
YoY %	-0.63%	3.62%	-0.80%	3.72%	-2.02%	4.87%	-	-
Horiz. %	108.86%	109.55%	105.72%	106.57%	102.75%	104.87%	100.00%	-
NOSH	606,683	433,344	433,344	428,271	428,271	428,271	428,271	26.10%
YoY %	40.00%	0.00%	1.18%	0.00%	0.00%	0.00%	-	-
Horiz. %	141.66%	101.18%	101.18%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	11.61%	10.28%	11.89%	12.40%	11.93%	20.38%	19.31%	-
YoY %	12.94%	-13.54%	-4.11%	3.94%	-41.46%	5.54%	-	-
Horiz. %	60.12%	53.24%	61.57%	64.22%	61.78%	105.54%	100.00%	-
ROE	8.65%	7.27%	8.83%	8.83%	8.64%	15.10%	13.09%	-
YoY %	18.98%	-17.67%	0.00%	2.20%	-42.78%	15.36%	-	-
Horiz. %	66.08%	55.54%	67.46%	67.46%	66.00%	115.36%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	157.04	218.34	218.81	211.99	208.02	203.48	182.71	-9.59%
YoY %	-28.08%	-0.21%	3.22%	1.91%	2.23%	11.37%	-	-
Horiz. %	85.95%	119.50%	119.76%	116.03%	113.85%	111.37%	100.00%	-
EPS	15.66	18.53	21.98	22.16	20.91	37.29	31.03	-36.58%
YoY %	-15.49%	-15.70%	-0.81%	5.98%	-43.93%	20.17%	-	-
Horiz. %	50.47%	59.72%	70.83%	71.41%	67.39%	120.17%	100.00%	-
DPS	5.66	8.00	8.50	8.50	16.00	16.00	16.00	-49.94%
YoY %	-29.25%	-5.88%	0.00%	-46.88%	0.00%	0.00%	-	-
Horiz. %	35.38%	50.00%	53.12%	53.12%	100.00%	100.00%	100.00%	-
NAPS	1.81	2.55	2.49	2.51	2.42	2.47	2.37	-16.43%
YoY %	-29.02%	2.41%	-0.80%	3.72%	-2.02%	4.22%	-	-
Horiz. %	76.37%	107.59%	105.06%	105.91%	102.11%	104.22%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 428,271
RPS	152.99	151.94	150.49	145.80	143.06	139.94	124.88	14.47%
YoY %	0.69%	0.96%	3.22%	1.92%	2.23%	12.06%	-	-
Horiz. %	122.51%	121.67%	120.51%	116.75%	114.56%	112.06%	100.00%	-
EPS	15.25	12.89	15.12	15.24	14.38	25.65	21.21	-19.72%
YoY %	18.31%	-14.75%	-0.79%	5.98%	-43.94%	20.93%	-	-
Horiz. %	71.90%	60.77%	71.29%	71.85%	67.80%	120.93%	100.00%	-
DPS	5.52	5.52	5.85	5.85	10.92	10.92	10.90	-36.43%
YoY %	0.00%	-5.64%	0.00%	-46.43%	0.00%	0.18%	-	-
Horiz. %	50.64%	50.64%	53.67%	53.67%	100.18%	100.18%	100.00%	-
NAPS	1.7634	1.7745	1.7125	1.7262	1.6643	1.6987	1.6198	5.82%
YoY %	-0.63%	3.62%	-0.79%	3.72%	-2.03%	4.87%	-	-
Horiz. %	108.87%	109.55%	105.72%	106.57%	102.75%	104.87%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.33	2.25	2.02	2.04	2.13	1.84	1.98	-
P/RPS	0.85	1.03	0.92	0.96	1.02	0.90	1.08	-14.74%
YoY %	-17.48%	11.96%	-4.17%	-5.88%	13.33%	-16.67%	-	-
Horiz. %	78.70%	95.37%	85.19%	88.89%	94.44%	83.33%	100.00%	-
P/EPS	8.50	12.14	9.19	9.20	10.18	4.93	6.38	21.05%
YoY %	-29.98%	32.10%	-0.11%	-9.63%	106.49%	-22.73%	-	-
Horiz. %	133.23%	190.28%	144.04%	144.20%	159.56%	77.27%	100.00%	-
EY	11.77	8.23	10.88	10.87	9.82	20.27	15.67	-17.35%
YoY %	43.01%	-24.36%	0.09%	10.69%	-51.55%	29.36%	-	-
Horiz. %	75.11%	52.52%	69.43%	69.37%	62.67%	129.36%	100.00%	-
DY	4.26	3.56	4.21	4.17	7.51	8.70	8.08	-34.71%
YoY %	19.66%	-15.44%	0.96%	-44.47%	-13.68%	7.67%	-	-
Horiz. %	52.72%	44.06%	52.10%	51.61%	92.95%	107.67%	100.00%	-
P/NAPS	0.73	0.88	0.81	0.81	0.88	0.74	0.84	-8.92%
YoY %	-17.05%	8.64%	0.00%	-7.95%	18.92%	-11.90%	-	-
Horiz. %	86.90%	104.76%	96.43%	96.43%	104.76%	88.10%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	20/11/19	22/08/19	23/05/19	28/02/19	21/11/18	21/08/18	23/05/18	-
Price	1.28	1.30	2.08	2.15	2.08	1.87	1.99	-
P/RPS	0.82	0.60	0.95	1.01	1.00	0.92	1.09	-17.26%
YoY %	36.67%	-36.84%	-5.94%	1.00%	8.70%	-15.60%	-	-
Horiz. %	75.23%	55.05%	87.16%	92.66%	91.74%	84.40%	100.00%	-
P/EPS	8.18	7.02	9.46	9.70	9.95	5.01	6.41	17.63%
YoY %	16.52%	-25.79%	-2.47%	-2.51%	98.60%	-21.84%	-	-
Horiz. %	127.61%	109.52%	147.58%	151.33%	155.23%	78.16%	100.00%	-
EY	12.23	14.25	10.57	10.31	10.05	19.94	15.59	-14.92%
YoY %	-14.18%	34.82%	2.52%	2.59%	-49.60%	27.90%	-	-
Horiz. %	78.45%	91.40%	67.80%	66.13%	64.46%	127.90%	100.00%	-
DY	4.43	6.15	4.09	3.95	7.69	8.56	8.04	-32.76%
YoY %	-27.97%	50.37%	3.54%	-48.63%	-10.16%	6.47%	-	-
Horiz. %	55.10%	76.49%	50.87%	49.13%	95.65%	106.47%	100.00%	-
P/NAPS	0.71	0.51	0.84	0.86	0.86	0.76	0.84	-10.59%
YoY %	39.22%	-39.29%	-2.33%	0.00%	13.16%	-9.52%	-	-
Horiz. %	84.52%	60.71%	100.00%	102.38%	102.38%	90.48%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:25:00

EMA 5

5 Mins

SELL

2024-05-13 15:45:00

EMA 5

5 Mins

BUY

2024-05-13 15:40:00

EMA 5

10 Mins

BUY

2024-05-13 15:30:00

EMA 5

10 Mins

SELL

2024-05-13 15:20:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

406

GENTING

GENTING BHD

360

PTRANS

PERAK TRANSIT BERHAD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

HLIND

HONG LEONG INDUSTRIES BHD

320

YTLPOWR

YTL POWER INTERNATIONAL BHD

299

GENM

GENTING MALAYSIA BERHAD

282

TOPGLOV

TOP GLOVE CORPORATION BHD

271

DNEX

DAGANG NEXCHANGE BERHAD

251

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More