[PARAMON] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -1.0%
YoY- 82.66%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 907,914 890,878 871,442 777,631 758,325 698,321 642,001 25.91%
PBT 151,271 145,305 217,964 181,868 182,169 182,246 102,483 29.54%
Tax -38,668 -39,056 -40,367 -31,684 -31,890 -26,838 -23,678 38.55%
NP 112,603 106,249 177,597 150,184 150,279 155,408 78,805 26.77%
-
NP to SH 94,926 89,567 159,708 132,080 133,409 138,977 64,380 29.45%
-
Tax Rate 25.56% 26.88% 18.52% 17.42% 17.51% 14.73% 23.10% -
Total Cost 795,311 784,629 693,845 627,447 608,046 542,913 563,196 25.78%
-
Net Worth 1,074,962 1,036,418 1,057,831 1,008,721 1,035,282 1,005,581 930,340 10.08%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 36,403 67,986 67,986 67,851 67,851 35,948 35,948 0.83%
Div Payout % 38.35% 75.91% 42.57% 51.37% 50.86% 25.87% 55.84% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,074,962 1,036,418 1,057,831 1,008,721 1,035,282 1,005,581 930,340 10.08%
NOSH 428,271 428,271 428,271 428,271 424,295 424,295 424,295 0.62%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.40% 11.93% 20.38% 19.31% 19.82% 22.25% 12.27% -
ROE 8.83% 8.64% 15.10% 13.09% 12.89% 13.82% 6.92% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 211.99 208.02 203.48 182.71 178.73 164.58 151.82 24.85%
EPS 22.16 20.91 37.29 31.03 31.44 32.75 15.22 28.37%
DPS 8.50 16.00 16.00 16.00 16.00 8.50 8.50 0.00%
NAPS 2.51 2.42 2.47 2.37 2.44 2.37 2.20 9.15%
Adjusted Per Share Value based on latest NOSH - 428,271
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 145.79 143.05 139.93 124.87 121.77 112.13 103.09 25.91%
EPS 15.24 14.38 25.64 21.21 21.42 22.32 10.34 29.42%
DPS 5.85 10.92 10.92 10.90 10.90 5.77 5.77 0.91%
NAPS 1.7261 1.6642 1.6986 1.6197 1.6624 1.6147 1.4939 10.08%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.04 2.13 1.84 1.98 1.77 1.71 1.84 -
P/RPS 0.96 1.02 0.90 1.08 0.99 1.04 1.21 -14.26%
P/EPS 9.20 10.18 4.93 6.38 5.63 5.22 12.09 -16.60%
EY 10.87 9.82 20.27 15.67 17.76 19.15 8.27 19.93%
DY 4.17 7.51 8.70 8.08 9.04 4.97 4.62 -6.58%
P/NAPS 0.81 0.88 0.74 0.84 0.73 0.72 0.84 -2.38%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 21/11/18 21/08/18 23/05/18 27/02/18 14/11/17 16/08/17 -
Price 2.15 2.08 1.87 1.99 1.94 1.73 1.86 -
P/RPS 1.01 1.00 0.92 1.09 1.09 1.05 1.23 -12.27%
P/EPS 9.70 9.95 5.01 6.41 6.17 5.28 12.22 -14.23%
EY 10.31 10.05 19.94 15.59 16.21 18.93 8.19 16.53%
DY 3.95 7.69 8.56 8.04 8.25 4.91 4.57 -9.23%
P/NAPS 0.86 0.86 0.76 0.84 0.80 0.73 0.85 0.78%

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