[PARAMON] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 9.55%
YoY- 9.61%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 614,799 613,024 836,261 905,591 952,738 946,181 937,112 -24.43%
PBT 76,277 83,986 131,197 146,125 152,385 136,898 152,461 -36.89%
Tax 462,863 463,994 449,404 -27,135 -41,803 -39,663 -41,030 -
NP 539,140 547,980 580,601 118,990 110,582 97,235 111,431 185.24%
-
NP to SH 522,185 532,672 564,838 104,049 94,979 80,291 94,128 212.40%
-
Tax Rate -606.82% -552.47% -342.54% 18.57% 27.43% 28.97% 26.91% -
Total Cost 75,659 65,044 255,660 786,601 842,156 848,946 825,681 -79.58%
-
Net Worth 1,419,365 1,425,509 1,590,194 1,140,564 1,098,096 1,105,029 1,066,397 20.93%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 27,300 27,300 35,967 35,967 34,363 34,363 36,403 -17.41%
Div Payout % 5.23% 5.13% 6.37% 34.57% 36.18% 42.80% 38.67% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,419,365 1,425,509 1,590,194 1,140,564 1,098,096 1,105,029 1,066,397 20.93%
NOSH 614,443 614,443 614,443 606,683 606,683 433,344 433,344 26.13%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 87.69% 89.39% 69.43% 13.14% 11.61% 10.28% 11.89% -
ROE 36.79% 37.37% 35.52% 9.12% 8.65% 7.27% 8.83% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 100.06 99.77 137.26 149.27 157.04 218.34 218.81 -40.55%
EPS 84.98 86.69 92.71 17.15 15.66 18.53 21.98 145.72%
DPS 4.50 4.50 5.90 5.93 5.66 8.00 8.50 -34.48%
NAPS 2.31 2.32 2.61 1.88 1.81 2.55 2.49 -4.86%
Adjusted Per Share Value based on latest NOSH - 606,683
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 98.72 98.43 134.28 145.41 152.98 151.93 150.47 -24.43%
EPS 83.85 85.53 90.70 16.71 15.25 12.89 15.11 212.46%
DPS 4.38 4.38 5.78 5.78 5.52 5.52 5.85 -17.50%
NAPS 2.2791 2.289 2.5534 1.8314 1.7632 1.7744 1.7123 20.93%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.75 0.91 0.69 1.22 1.33 2.25 2.02 -
P/RPS 0.75 0.91 0.50 0.82 0.85 1.03 0.92 -12.70%
P/EPS 0.88 1.05 0.74 7.11 8.50 12.14 9.19 -78.97%
EY 113.31 95.27 134.36 14.06 11.77 8.23 10.88 374.86%
DY 6.00 4.95 8.56 4.86 4.26 3.56 4.21 26.56%
P/NAPS 0.32 0.39 0.26 0.65 0.73 0.88 0.81 -46.06%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 24/08/20 29/05/20 28/02/20 20/11/19 22/08/19 23/05/19 -
Price 0.82 0.81 0.84 1.29 1.28 1.30 2.08 -
P/RPS 0.82 0.81 0.61 0.86 0.82 0.60 0.95 -9.32%
P/EPS 0.96 0.93 0.91 7.52 8.18 7.02 9.46 -78.15%
EY 103.64 107.03 110.37 13.29 12.23 14.25 10.57 356.20%
DY 5.49 5.56 7.03 4.60 4.43 6.15 4.09 21.61%
P/NAPS 0.35 0.35 0.32 0.69 0.71 0.51 0.84 -44.12%

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