[PARAMON] QoQ TTM Result on 31-Mar-2021 [#1]

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
TTM Result
Revenue	681,351	552,401	686,505	623,257	593,562	614,799	613,024	7.27%
YoY %	23.34%	-19.53%	10.15%	5.00%	-3.45%	0.29%	-	-
Horiz. %	111.15%	90.11%	111.99%	101.67%	96.83%	100.29%	100.00%	-
PBT	70,316	40,379	70,593	58,388	51,830	76,277	83,986	-11.14%
YoY %	74.14%	-42.80%	20.90%	12.65%	-32.05%	-9.18%	-	-
Horiz. %	83.72%	48.08%	84.05%	69.52%	61.71%	90.82%	100.00%	-
Tax	-27,605	-18,338	-28,292	-22,467	450,904	462,863	463,994	-
YoY %	-50.53%	35.18%	-25.93%	-104.98%	-2.58%	-0.24%	-	-
Horiz. %	-5.95%	-3.95%	-6.10%	-4.84%	97.18%	99.76%	100.00%	-
NP	42,711	22,041	42,301	35,921	502,734	539,140	547,980	-81.66%
YoY %	93.78%	-47.89%	17.76%	-92.85%	-6.75%	-1.61%	-	-
Horiz. %	7.79%	4.02%	7.72%	6.56%	91.74%	98.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,537	7,780	27,329	22,004	486,661	522,185	532,672	-85.71%
YoY %	266.80%	-71.53%	24.20%	-95.48%	-6.80%	-1.97%	-	-
Horiz. %	5.36%	1.46%	5.13%	4.13%	91.36%	98.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.26%	45.41%	40.08%	38.48%	-869.97%	-606.82%	-552.47%	-
YoY %	-13.54%	13.30%	4.16%	104.42%	-43.37%	-9.84%	-	-
Horiz. %	-7.11%	-8.22%	-7.25%	-6.97%	157.47%	109.84%	100.00%	-
Total Cost	638,640	530,360	644,204	587,336	90,828	75,659	65,044	356.62%
YoY %	20.42%	-17.67%	9.68%	546.65%	20.05%	16.32%	-	-
Horiz. %	981.86%	815.39%	990.41%	902.98%	139.64%	116.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,436,540	1,411,772	1,411,772	1,430,348	1,431,654	1,419,365	1,425,509	0.51%
YoY %	1.75%	0.00%	-1.30%	-0.09%	0.87%	-0.43%	-	-
Horiz. %	100.77%	99.04%	99.04%	100.34%	100.43%	99.57%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	18,575	15,361	15,361	15,361	15,361	27,300	27,300	-22.58%
YoY %	20.92%	0.00%	0.00%	0.00%	-43.73%	0.00%	-	-
Horiz. %	68.04%	56.27%	56.27%	56.27%	56.27%	100.00%	100.00%	-
Div Payout %	65.09%	197.44%	56.21%	69.81%	3.16%	5.23%	5.13%	-
YoY %	-67.03%	251.25%	-19.48%	2,109.18%	-39.58%	1.95%	-	-
Horiz. %	1,268.81%	3,848.73%	1,095.71%	1,360.82%	61.60%	101.95%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	1,436,540	1,411,772	1,411,772	1,430,348	1,431,654	1,419,365	1,425,509	0.51%
YoY %	1.75%	0.00%	-1.30%	-0.09%	0.87%	-0.43%	-	-
Horiz. %	100.77%	99.04%	99.04%	100.34%	100.43%	99.57%	100.00%	-
NOSH	619,198	619,198	619,198	619,198	614,443	614,443	614,443	0.51%
YoY %	0.00%	0.00%	0.00%	0.77%	0.00%	0.00%	-	-
Horiz. %	100.77%	100.77%	100.77%	100.77%	100.00%	100.00%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	6.27%	3.99%	6.16%	5.76%	84.70%	87.69%	89.39%	-
YoY %	57.14%	-35.23%	6.94%	-93.20%	-3.41%	-1.90%	-	-
Horiz. %	7.01%	4.46%	6.89%	6.44%	94.75%	98.10%	100.00%	-
ROE	1.99%	0.55%	1.94%	1.54%	33.99%	36.79%	37.37%	-
YoY %	261.82%	-71.65%	25.97%	-95.47%	-7.61%	-1.55%	-	-
Horiz. %	5.33%	1.47%	5.19%	4.12%	90.96%	98.45%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	110.04	89.21	110.87	100.66	96.60	100.06	99.77	6.73%
YoY %	23.35%	-19.54%	10.14%	4.20%	-3.46%	0.29%	-	-
Horiz. %	110.29%	89.42%	111.13%	100.89%	96.82%	100.29%	100.00%	-
EPS	4.61	1.26	4.41	3.55	79.20	84.98	86.69	-85.78%
YoY %	265.87%	-71.43%	24.23%	-95.52%	-6.80%	-1.97%	-	-
Horiz. %	5.32%	1.45%	5.09%	4.10%	91.36%	98.03%	100.00%	-
DPS	3.00	2.50	2.50	2.50	2.50	4.50	4.50	-23.62%
YoY %	20.00%	0.00%	0.00%	0.00%	-44.44%	0.00%	-	-
Horiz. %	66.67%	55.56%	55.56%	55.56%	55.56%	100.00%	100.00%	-
NAPS	2.32	2.28	2.28	2.31	2.33	2.31	2.32	0.00%
YoY %	1.75%	0.00%	-1.30%	-0.86%	0.87%	-0.43%	-	-
Horiz. %	100.00%	98.28%	98.28%	99.57%	100.43%	99.57%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 619,198
RPS	109.41	88.71	110.24	100.09	95.32	98.73	98.44	7.27%
YoY %	23.33%	-19.53%	10.14%	5.00%	-3.45%	0.29%	-	-
Horiz. %	111.14%	90.12%	111.99%	101.68%	96.83%	100.29%	100.00%	-
EPS	4.58	1.25	4.39	3.53	78.15	83.85	85.54	-85.71%
YoY %	266.40%	-71.53%	24.36%	-95.48%	-6.80%	-1.98%	-	-
Horiz. %	5.35%	1.46%	5.13%	4.13%	91.36%	98.02%	100.00%	-
DPS	2.98	2.47	2.47	2.47	2.47	4.38	4.38	-22.58%
YoY %	20.65%	0.00%	0.00%	0.00%	-43.61%	0.00%	-	-
Horiz. %	68.04%	56.39%	56.39%	56.39%	56.39%	100.00%	100.00%	-
NAPS	2.3069	2.2671	2.2671	2.2969	2.299	2.2793	2.2891	0.51%
YoY %	1.76%	0.00%	-1.30%	-0.09%	0.86%	-0.43%	-	-
Horiz. %	100.78%	99.04%	99.04%	100.34%	100.43%	99.57%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	0.695	0.76	0.755	0.835	0.825	0.75	0.91	-
P/RPS	0.63	0.85	0.68	0.83	0.85	0.75	0.91	-21.68%
YoY %	-25.88%	25.00%	-18.07%	-2.35%	13.33%	-17.58%	-	-
Horiz. %	69.23%	93.41%	74.73%	91.21%	93.41%	82.42%	100.00%	-
P/EPS	15.08	60.49	17.11	23.50	1.04	0.88	1.05	487.98%
YoY %	-75.07%	253.54%	-27.19%	2,159.62%	18.18%	-16.19%	-	-
Horiz. %	1,436.19%	5,760.95%	1,629.52%	2,238.10%	99.05%	83.81%	100.00%	-
EY	6.63	1.65	5.85	4.26	96.00	113.31	95.27	-82.99%
YoY %	301.82%	-71.79%	37.32%	-95.56%	-15.28%	18.94%	-	-
Horiz. %	6.96%	1.73%	6.14%	4.47%	100.77%	118.94%	100.00%	-
DY	4.32	3.29	3.31	2.99	3.03	6.00	4.95	-8.65%
YoY %	31.31%	-0.60%	10.70%	-1.32%	-49.50%	21.21%	-	-
Horiz. %	87.27%	66.46%	66.87%	60.40%	61.21%	121.21%	100.00%	-
P/NAPS	0.30	0.33	0.33	0.36	0.35	0.32	0.39	-16.00%
YoY %	-9.09%	0.00%	-8.33%	2.86%	9.38%	-17.95%	-	-
Horiz. %	76.92%	84.62%	84.62%	92.31%	89.74%	82.05%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	25/02/22	25/11/21	27/08/21	27/05/21	25/02/21	27/11/20	24/08/20	-
Price	0.675	0.74	0.79	0.825	0.86	0.82	0.81	-
P/RPS	0.61	0.83	0.71	0.82	0.89	0.82	0.81	-17.18%
YoY %	-26.51%	16.90%	-13.41%	-7.87%	8.54%	1.23%	-	-
Horiz. %	75.31%	102.47%	87.65%	101.23%	109.88%	101.23%	100.00%	-
P/EPS	14.65	58.90	17.90	23.22	1.09	0.96	0.93	525.25%
YoY %	-75.13%	229.05%	-22.91%	2,030.28%	13.54%	3.23%	-	-
Horiz. %	1,575.27%	6,333.33%	1,924.73%	2,496.77%	117.20%	103.23%	100.00%	-
EY	6.83	1.70	5.59	4.31	92.10	103.64	107.03	-83.95%
YoY %	301.76%	-69.59%	29.70%	-95.32%	-11.13%	-3.17%	-	-
Horiz. %	6.38%	1.59%	5.22%	4.03%	86.05%	96.83%	100.00%	-
DY	4.44	3.38	3.16	3.03	2.91	5.49	5.56	-13.89%
YoY %	31.36%	6.96%	4.29%	4.12%	-46.99%	-1.26%	-	-
Horiz. %	79.86%	60.79%	56.83%	54.50%	52.34%	98.74%	100.00%	-
P/NAPS	0.29	0.32	0.35	0.36	0.37	0.35	0.35	-11.75%
YoY %	-9.38%	-8.57%	-2.78%	-2.70%	5.71%	0.00%	-	-
Horiz. %	82.86%	91.43%	100.00%	102.86%	105.71%	100.00%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

318

MPI

MALAYSIAN PACIFIC INDUSTRIES

317

GENTING

GENTING BHD

179

DSONIC

DATASONIC GROUP BERHAD

149

GENM

GENTING MALAYSIA BERHAD

144

MAYBANK

MALAYAN BANKING BHD

132

DUFU

DUFU TECHNOLOGY CORP. BHD

123

INARI

INARI AMERTRON BERHAD

112

MYEG

MY E.G. SERVICES BHD

111

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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