[PARAMON] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 266.8%
YoY- -94.14%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 919,559 772,577 697,639 681,351 552,401 686,505 623,257 29.57%
PBT 115,063 79,522 74,104 70,316 40,379 70,593 58,388 57.11%
Tax -34,248 -26,433 -27,477 -27,605 -18,338 -28,292 -22,467 32.41%
NP 80,815 53,089 46,627 42,711 22,041 42,301 35,921 71.61%
-
NP to SH 65,659 38,747 31,264 28,537 7,780 27,329 22,004 107.12%
-
Tax Rate 29.76% 33.24% 37.08% 39.26% 45.41% 40.08% 38.48% -
Total Cost 838,744 719,488 651,012 638,640 530,360 644,204 587,336 26.78%
-
Net Worth 1,442,868 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 1,430,348 0.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 34,124 34,124 18,575 18,575 15,361 15,361 15,361 70.16%
Div Payout % 51.97% 88.07% 59.42% 65.09% 197.44% 56.21% 69.81% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,442,868 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 1,430,348 0.58%
NOSH 620,819 620,819 620,819 619,198 619,198 619,198 619,198 0.17%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.79% 6.87% 6.68% 6.27% 3.99% 6.16% 5.76% -
ROE 4.55% 2.70% 2.17% 1.99% 0.55% 1.94% 1.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 147.86 124.22 112.50 110.04 89.21 110.87 100.66 29.18%
EPS 10.56 6.23 5.04 4.61 1.26 4.41 3.55 106.69%
DPS 5.50 5.50 3.00 3.00 2.50 2.50 2.50 69.07%
NAPS 2.32 2.31 2.32 2.32 2.28 2.28 2.31 0.28%
Adjusted Per Share Value based on latest NOSH - 619,198
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 147.67 124.06 112.03 109.41 88.71 110.24 100.09 29.56%
EPS 10.54 6.22 5.02 4.58 1.25 4.39 3.53 107.21%
DPS 5.48 5.48 2.98 2.98 2.47 2.47 2.47 70.02%
NAPS 2.317 2.307 2.3102 2.3069 2.2671 2.2671 2.2969 0.58%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.675 0.67 0.745 0.695 0.76 0.755 0.835 -
P/RPS 0.46 0.54 0.66 0.63 0.85 0.68 0.83 -32.50%
P/EPS 6.39 10.75 14.78 15.08 60.49 17.11 23.50 -57.99%
EY 15.64 9.30 6.77 6.63 1.65 5.85 4.26 137.79%
DY 8.15 8.21 4.03 4.32 3.29 3.31 2.99 95.01%
P/NAPS 0.29 0.29 0.32 0.30 0.33 0.33 0.36 -13.41%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 25/02/22 25/11/21 27/08/21 27/05/21 -
Price 0.715 0.68 0.745 0.675 0.74 0.79 0.825 -
P/RPS 0.48 0.55 0.66 0.61 0.83 0.71 0.82 -30.00%
P/EPS 6.77 10.91 14.78 14.65 58.90 17.90 23.22 -55.99%
EY 14.77 9.16 6.77 6.83 1.70 5.59 4.31 127.13%
DY 7.69 8.09 4.03 4.44 3.38 3.16 3.03 85.95%
P/NAPS 0.31 0.29 0.32 0.29 0.32 0.35 0.36 -9.47%

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