[PARAMON] QoQ TTM Result on 31-Dec-2020 [#4]

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
TTM Result
Revenue	552,401	686,505	623,257	593,562	614,799	613,024	836,261	-24.13%
YoY %	-19.53%	10.15%	5.00%	-3.45%	0.29%	-26.69%	-	-
Horiz. %	66.06%	82.09%	74.53%	70.98%	73.52%	73.31%	100.00%	-
PBT	40,379	70,593	58,388	51,830	76,277	83,986	131,197	-54.38%
YoY %	-42.80%	20.90%	12.65%	-32.05%	-9.18%	-35.98%	-	-
Horiz. %	30.78%	53.81%	44.50%	39.51%	58.14%	64.02%	100.00%	-
Tax	-18,338	-28,292	-22,467	450,904	462,863	463,994	449,404	-
YoY %	35.18%	-25.93%	-104.98%	-2.58%	-0.24%	3.25%	-	-
Horiz. %	-4.08%	-6.30%	-5.00%	100.33%	102.99%	103.25%	100.00%	-
NP	22,041	42,301	35,921	502,734	539,140	547,980	580,601	-88.68%
YoY %	-47.89%	17.76%	-92.85%	-6.75%	-1.61%	-5.62%	-	-
Horiz. %	3.80%	7.29%	6.19%	86.59%	92.86%	94.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,780	27,329	22,004	486,661	522,185	532,672	564,838	-94.23%
YoY %	-71.53%	24.20%	-95.48%	-6.80%	-1.97%	-5.69%	-	-
Horiz. %	1.38%	4.84%	3.90%	86.16%	92.45%	94.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.41%	40.08%	38.48%	-869.97%	-606.82%	-552.47%	-342.54%	-
YoY %	13.30%	4.16%	104.42%	-43.37%	-9.84%	-61.29%	-	-
Horiz. %	-13.26%	-11.70%	-11.23%	253.98%	177.15%	161.29%	100.00%	-
Total Cost	530,360	644,204	587,336	90,828	75,659	65,044	255,660	62.58%
YoY %	-17.67%	9.68%	546.65%	20.05%	16.32%	-74.56%	-	-
Horiz. %	207.45%	251.98%	229.73%	35.53%	29.59%	25.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,411,772	1,411,772	1,430,348	1,431,654	1,419,365	1,425,509	1,590,194	-7.62%
YoY %	0.00%	-1.30%	-0.09%	0.87%	-0.43%	-10.36%	-	-
Horiz. %	88.78%	88.78%	89.95%	90.03%	89.26%	89.64%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	15,361	15,361	15,361	15,361	27,300	27,300	35,967	-43.25%
YoY %	0.00%	0.00%	0.00%	-43.73%	0.00%	-24.10%	-	-
Horiz. %	42.71%	42.71%	42.71%	42.71%	75.90%	75.90%	100.00%	-
Div Payout %	197.44%	56.21%	69.81%	3.16%	5.23%	5.13%	6.37%	-
YoY %	251.25%	-19.48%	2,109.18%	-39.58%	1.95%	-19.47%	-	-
Horiz. %	3,099.53%	882.42%	1,095.92%	49.61%	82.10%	80.53%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	1,411,772	1,411,772	1,430,348	1,431,654	1,419,365	1,425,509	1,590,194	-7.62%
YoY %	0.00%	-1.30%	-0.09%	0.87%	-0.43%	-10.36%	-	-
Horiz. %	88.78%	88.78%	89.95%	90.03%	89.26%	89.64%	100.00%	-
NOSH	619,198	619,198	619,198	614,443	614,443	614,443	614,443	0.51%
YoY %	0.00%	0.00%	0.77%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.77%	100.77%	100.77%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	3.99%	6.16%	5.76%	84.70%	87.69%	89.39%	69.43%	-
YoY %	-35.23%	6.94%	-93.20%	-3.41%	-1.90%	28.75%	-	-
Horiz. %	5.75%	8.87%	8.30%	121.99%	126.30%	128.75%	100.00%	-
ROE	0.55%	1.94%	1.54%	33.99%	36.79%	37.37%	35.52%	-
YoY %	-71.65%	25.97%	-95.47%	-7.61%	-1.55%	5.21%	-	-
Horiz. %	1.55%	5.46%	4.34%	95.69%	103.58%	105.21%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	89.21	110.87	100.66	96.60	100.06	99.77	137.26	-24.94%
YoY %	-19.54%	10.14%	4.20%	-3.46%	0.29%	-27.31%	-	-
Horiz. %	64.99%	80.77%	73.34%	70.38%	72.90%	72.69%	100.00%	-
EPS	1.26	4.41	3.55	79.20	84.98	86.69	92.71	-94.29%
YoY %	-71.43%	24.23%	-95.52%	-6.80%	-1.97%	-6.49%	-	-
Horiz. %	1.36%	4.76%	3.83%	85.43%	91.66%	93.51%	100.00%	-
DPS	2.50	2.50	2.50	2.50	4.50	4.50	5.90	-43.55%
YoY %	0.00%	0.00%	0.00%	-44.44%	0.00%	-23.73%	-	-
Horiz. %	42.37%	42.37%	42.37%	42.37%	76.27%	76.27%	100.00%	-
NAPS	2.28	2.28	2.31	2.33	2.31	2.32	2.61	-8.61%
YoY %	0.00%	-1.30%	-0.86%	0.87%	-0.43%	-11.11%	-	-
Horiz. %	87.36%	87.36%	88.51%	89.27%	88.51%	88.89%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 614,443
RPS	88.71	110.24	100.09	95.32	98.73	98.44	134.29	-24.13%
YoY %	-19.53%	10.14%	5.00%	-3.45%	0.29%	-26.70%	-	-
Horiz. %	66.06%	82.09%	74.53%	70.98%	73.52%	73.30%	100.00%	-
EPS	1.25	4.39	3.53	78.15	83.85	85.54	90.70	-94.23%
YoY %	-71.53%	24.36%	-95.48%	-6.80%	-1.98%	-5.69%	-	-
Horiz. %	1.38%	4.84%	3.89%	86.16%	92.45%	94.31%	100.00%	-
DPS	2.47	2.47	2.47	2.47	4.38	4.38	5.78	-43.23%
YoY %	0.00%	0.00%	0.00%	-43.61%	0.00%	-24.22%	-	-
Horiz. %	42.73%	42.73%	42.73%	42.73%	75.78%	75.78%	100.00%	-
NAPS	2.2671	2.2671	2.2969	2.299	2.2793	2.2891	2.5536	-7.62%
YoY %	0.00%	-1.30%	-0.09%	0.86%	-0.43%	-10.36%	-	-
Horiz. %	88.78%	88.78%	89.95%	90.03%	89.26%	89.64%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	0.76	0.755	0.835	0.825	0.75	0.91	0.69	-
P/RPS	0.85	0.68	0.83	0.85	0.75	0.91	0.50	42.39%
YoY %	25.00%	-18.07%	-2.35%	13.33%	-17.58%	82.00%	-	-
Horiz. %	170.00%	136.00%	166.00%	170.00%	150.00%	182.00%	100.00%	-
P/EPS	60.49	17.11	23.50	1.04	0.88	1.05	0.74	1778.47%
YoY %	253.54%	-27.19%	2,159.62%	18.18%	-16.19%	41.89%	-	-
Horiz. %	8,174.32%	2,312.16%	3,175.68%	140.54%	118.92%	141.89%	100.00%	-
EY	1.65	5.85	4.26	96.00	113.31	95.27	134.36	-94.66%
YoY %	-71.79%	37.32%	-95.56%	-15.28%	18.94%	-29.09%	-	-
Horiz. %	1.23%	4.35%	3.17%	71.45%	84.33%	70.91%	100.00%	-
DY	3.29	3.31	2.99	3.03	6.00	4.95	8.56	-47.10%
YoY %	-0.60%	10.70%	-1.32%	-49.50%	21.21%	-42.17%	-	-
Horiz. %	38.43%	38.67%	34.93%	35.40%	70.09%	57.83%	100.00%	-
P/NAPS	0.33	0.33	0.36	0.35	0.32	0.39	0.26	17.20%
YoY %	0.00%	-8.33%	2.86%	9.38%	-17.95%	50.00%	-	-
Horiz. %	126.92%	126.92%	138.46%	134.62%	123.08%	150.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	25/11/21	27/08/21	27/05/21	25/02/21	27/11/20	24/08/20	29/05/20	-
Price	0.74	0.79	0.825	0.86	0.82	0.81	0.84	-
P/RPS	0.83	0.71	0.82	0.89	0.82	0.81	0.61	22.76%
YoY %	16.90%	-13.41%	-7.87%	8.54%	1.23%	32.79%	-	-
Horiz. %	136.07%	116.39%	134.43%	145.90%	134.43%	132.79%	100.00%	-
P/EPS	58.90	17.90	23.22	1.09	0.96	0.93	0.91	1507.98%
YoY %	229.05%	-22.91%	2,030.28%	13.54%	3.23%	2.20%	-	-
Horiz. %	6,472.53%	1,967.03%	2,551.65%	119.78%	105.49%	102.20%	100.00%	-
EY	1.70	5.59	4.31	92.10	103.64	107.03	110.37	-93.79%
YoY %	-69.59%	29.70%	-95.32%	-11.13%	-3.17%	-3.03%	-	-
Horiz. %	1.54%	5.06%	3.91%	83.45%	93.90%	96.97%	100.00%	-
DY	3.38	3.16	3.03	2.91	5.49	5.56	7.03	-38.60%
YoY %	6.96%	4.29%	4.12%	-46.99%	-1.26%	-20.91%	-	-
Horiz. %	48.08%	44.95%	43.10%	41.39%	78.09%	79.09%	100.00%	-
P/NAPS	0.32	0.35	0.36	0.37	0.35	0.35	0.32	0.00%
YoY %	-8.57%	-2.78%	-2.70%	5.71%	0.00%	9.38%	-	-
Horiz. %	100.00%	109.38%	112.50%	115.62%	109.38%	109.38%	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

MPI

MALAYSIAN PACIFIC INDUSTRIES

307

PTRANS

PERAK TRANSIT BERHAD

300

HLIND

HONG LEONG INDUSTRIES BHD

299

GENTING

GENTING BHD

248

SENDAI

EVERSENDAI CORPORATION BERHAD

232

YTLPOWR

YTL POWER INTERNATIONAL BHD

206

TOPGLOV

TOP GLOVE CORPORATION BHD

179

GENM

GENTING MALAYSIA BERHAD

176

DNEX

DAGANG NEXCHANGE BERHAD

165

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