[PARAMON] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	872,212	740,962	558,510	372,626	957,758	881,224	654,990	4.88%
YoY %	17.71%	32.67%	49.88%	-61.09%	8.68%	34.54%	-	-
Horiz. %	133.16%	113.13%	85.27%	56.89%	146.22%	134.54%	100.00%	-
PBT	120,336	60,486	42,074	4,548	128,826	157,572	85,982	5.75%
YoY %	98.95%	43.76%	825.11%	-96.47%	-18.24%	83.26%	-	-
Horiz. %	139.95%	70.35%	48.93%	5.29%	149.83%	183.26%	100.00%	-
Tax	-36,716	-17,586	-19,930	-2,794	-43,796	-41,806	-24,852	6.71%
YoY %	-108.78%	11.76%	-613.31%	93.62%	-4.76%	-68.22%	-	-
Horiz. %	147.74%	70.76%	80.19%	11.24%	176.23%	168.22%	100.00%	-
NP	83,620	42,900	22,144	1,754	85,030	115,766	61,130	5.35%
YoY %	94.92%	93.73%	1,162.49%	-97.94%	-26.55%	89.38%	-	-
Horiz. %	136.79%	70.18%	36.22%	2.87%	139.10%	189.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,392	28,262	7,842	926,506	69,260	98,530	45,932	7.62%
YoY %	152.61%	260.39%	-99.15%	1,237.72%	-29.71%	114.51%	-	-
Horiz. %	155.43%	61.53%	17.07%	2,017.13%	150.79%	214.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.51%	29.07%	47.37%	61.43%	34.00%	26.53%	28.90%	-
YoY %	4.95%	-38.63%	-22.89%	80.68%	28.16%	-8.20%	-	-
Horiz. %	105.57%	100.59%	163.91%	212.56%	117.65%	91.80%	100.00%	-
Total Cost	788,592	698,062	536,366	370,872	872,728	765,458	593,860	4.83%
YoY %	12.97%	30.15%	44.62%	-57.50%	14.01%	28.90%	-	-
Horiz. %	132.79%	117.55%	90.32%	62.45%	146.96%	128.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,407,361	1,436,649	1,411,772	1,425,509	1,105,029	1,057,831	930,340	7.13%
YoY %	-2.04%	1.76%	-0.96%	29.00%	4.46%	13.70%	-	-
Horiz. %	151.27%	154.42%	151.75%	153.22%	118.78%	113.70%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	37,363	31,096	-	356,377	17,333	21,413	21,144	9.94%
YoY %	20.15%	0.00%	-	1,956.06%	-19.05%	1.27%	-	-
Horiz. %	176.71%	147.07%	-	1,685.48%	81.98%	101.27%	100.00%	-
Div Payout %	52.34%	110.03%	-	38.46%	25.03%	21.73%	46.03%	-
YoY %	-52.43%	0.00%	-	53.66%	15.19%	-52.79%	-	-
Horiz. %	113.71%	239.04%	-	83.55%	54.38%	47.21%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	1,407,361	1,436,649	1,411,772	1,425,509	1,105,029	1,057,831	930,340	7.13%
YoY %	-2.04%	1.76%	-0.96%	29.00%	4.46%	13.70%	-	-
Horiz. %	151.27%	154.42%	151.75%	153.22%	118.78%	113.70%	100.00%	-
NOSH	622,726	620,819	619,198	614,443	433,344	428,271	424,295	6.60%
YoY %	0.31%	0.26%	0.77%	41.79%	1.18%	0.94%	-	-
Horiz. %	146.77%	146.32%	145.94%	144.82%	102.13%	100.94%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	9.59%	5.79%	3.96%	0.47%	8.88%	13.14%	9.33%	-
YoY %	65.63%	46.21%	742.55%	-94.71%	-32.42%	40.84%	-	-
Horiz. %	102.79%	62.06%	42.44%	5.04%	95.18%	140.84%	100.00%	-
ROE	5.07%	1.97%	0.56%	64.99%	6.27%	9.31%	4.94%	-
YoY %	157.36%	251.79%	-99.14%	936.52%	-32.65%	88.46%	-	-
Horiz. %	102.63%	39.88%	11.34%	1,315.59%	126.92%	188.46%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	140.06	119.14	90.20	60.64	221.02	205.76	154.89	-1.66%
YoY %	17.56%	32.08%	48.75%	-72.56%	7.42%	32.84%	-	-
Horiz. %	90.43%	76.92%	58.23%	39.15%	142.69%	132.84%	100.00%	-
EPS	11.46	4.56	1.26	151.42	16.04	23.12	10.86	0.89%
YoY %	151.32%	261.90%	-99.17%	844.01%	-30.62%	112.89%	-	-
Horiz. %	105.52%	41.99%	11.60%	1,394.29%	147.70%	212.89%	100.00%	-
DPS	6.00	5.00	0.00	58.00	4.00	5.00	5.00	3.08%
YoY %	20.00%	0.00%	0.00%	1,350.00%	-20.00%	0.00%	-	-
Horiz. %	120.00%	100.00%	0.00%	1,160.00%	80.00%	100.00%	100.00%	-
NAPS	2.26	2.31	2.28	2.32	2.55	2.47	2.20	0.44%
YoY %	-2.16%	1.32%	-1.72%	-9.02%	3.24%	12.27%	-	-
Horiz. %	102.73%	105.00%	103.64%	105.45%	115.91%	112.27%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 614,443
RPS	139.96	118.90	89.62	59.79	153.69	141.40	105.10	4.88%
YoY %	17.71%	32.67%	49.89%	-61.10%	8.69%	34.54%	-	-
Horiz. %	133.17%	113.13%	85.27%	56.89%	146.23%	134.54%	100.00%	-
EPS	11.46	4.54	1.26	148.67	11.11	15.81	7.37	7.63%
YoY %	152.42%	260.32%	-99.15%	1,238.16%	-29.73%	114.52%	-	-
Horiz. %	155.50%	61.60%	17.10%	2,017.23%	150.75%	214.52%	100.00%	-
DPS	6.00	4.99	0.00	57.19	2.78	3.44	3.39	9.97%
YoY %	20.24%	0.00%	0.00%	1,957.19%	-19.19%	1.47%	-	-
Horiz. %	176.99%	147.20%	0.00%	1,687.02%	82.01%	101.47%	100.00%	-
NAPS	2.2583	2.3053	2.2654	2.2874	1.7732	1.6974	1.4929	7.13%
YoY %	-2.04%	1.76%	-0.96%	29.00%	4.47%	13.70%	-	-
Horiz. %	151.27%	154.42%	151.74%	153.22%	118.78%	113.70%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.765	0.67	0.755	0.91	2.25	1.84	1.84	-
P/RPS	0.55	0.56	0.84	1.50	1.02	0.89	1.19	-12.06%
YoY %	-1.79%	-33.33%	-44.00%	47.06%	14.61%	-25.21%	-	-
Horiz. %	46.22%	47.06%	70.59%	126.05%	85.71%	74.79%	100.00%	-
P/EPS	6.67	14.74	59.61	0.60	14.08	8.00	16.94	-14.38%
YoY %	-54.75%	-75.27%	9,835.00%	-95.74%	76.00%	-52.77%	-	-
Horiz. %	39.37%	87.01%	351.89%	3.54%	83.12%	47.23%	100.00%	-
EY	14.99	6.78	1.68	165.70	7.10	12.50	5.90	16.80%
YoY %	121.09%	303.57%	-98.99%	2,233.80%	-43.20%	111.86%	-	-
Horiz. %	254.07%	114.92%	28.47%	2,808.47%	120.34%	211.86%	100.00%	-
DY	7.84	7.46	0.00	63.74	1.78	2.72	2.72	19.28%
YoY %	5.09%	0.00%	0.00%	3,480.90%	-34.56%	0.00%	-	-
Horiz. %	288.24%	274.26%	0.00%	2,343.38%	65.44%	100.00%	100.00%	-
P/NAPS	0.34	0.29	0.33	0.39	0.88	0.74	0.84	-13.98%
YoY %	17.24%	-12.12%	-15.38%	-55.68%	18.92%	-11.90%	-	-
Horiz. %	40.48%	34.52%	39.29%	46.43%	104.76%	88.10%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/08/23	26/08/22	27/08/21	24/08/20	22/08/19	21/08/18	16/08/17	-
Price	0.90	0.68	0.79	0.81	1.30	1.87	1.86	-
P/RPS	0.64	0.57	0.88	1.34	0.59	0.91	1.20	-9.94%
YoY %	12.28%	-35.23%	-34.33%	127.12%	-35.16%	-24.17%	-	-
Horiz. %	53.33%	47.50%	73.33%	111.67%	49.17%	75.83%	100.00%	-
P/EPS	7.85	14.96	62.38	0.54	8.13	8.13	17.12	-12.18%
YoY %	-47.53%	-76.02%	11,451.85%	-93.36%	0.00%	-52.51%	-	-
Horiz. %	45.85%	87.38%	364.37%	3.15%	47.49%	47.49%	100.00%	-
EY	12.74	6.68	1.60	186.16	12.29	12.30	5.84	13.87%
YoY %	90.72%	317.50%	-99.14%	1,414.73%	-0.08%	110.62%	-	-
Horiz. %	218.15%	114.38%	27.40%	3,187.67%	210.45%	210.62%	100.00%	-
DY	6.67	7.35	0.00	71.60	3.08	2.67	2.69	16.33%
YoY %	-9.25%	0.00%	0.00%	2,224.68%	15.36%	-0.74%	-	-
Horiz. %	247.96%	273.23%	0.00%	2,661.71%	114.50%	99.26%	100.00%	-
P/NAPS	0.40	0.29	0.35	0.35	0.51	0.76	0.85	-11.80%
YoY %	37.93%	-17.14%	0.00%	-31.37%	-32.89%	-10.59%	-	-
Horiz. %	47.06%	34.12%	41.18%	41.18%	60.00%	89.41%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos