[PARAMON] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 215.6%
YoY- 142.89%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 540,236 927,958 868,193 691,456 524,549 570,633 469,849 2.35%
PBT 51,794 144,925 143,440 192,592 99,566 105,272 92,270 -9.16%
Tax 611,666 -41,664 -37,484 -27,929 -23,884 -28,404 -20,286 -
NP 663,461 103,261 105,956 164,662 75,682 76,868 71,984 44.74%
-
NP to SH 644,092 86,577 86,506 144,962 59,681 70,373 69,834 44.76%
-
Tax Rate -1,180.96% 28.75% 26.13% 14.50% 23.99% 26.98% 21.99% -
Total Cost -123,225 824,697 762,237 526,793 448,866 493,765 397,865 -
-
Net Worth 1,419,365 1,098,096 1,036,418 1,005,581 900,848 874,036 745,019 11.32%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 237,585 16,178 14,275 14,143 14,097 14,074 12,479 63.33%
Div Payout % 36.89% 18.69% 16.50% 9.76% 23.62% 20.00% 17.87% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,419,365 1,098,096 1,036,418 1,005,581 900,848 874,036 745,019 11.32%
NOSH 614,443 606,683 428,271 424,295 422,933 422,240 374,381 8.59%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 122.81% 11.13% 12.20% 23.81% 14.43% 13.47% 15.32% -
ROE 45.38% 7.88% 8.35% 14.42% 6.63% 8.05% 9.37% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 87.92 152.96 202.72 162.97 124.03 135.14 125.50 -5.75%
EPS 105.12 14.29 20.27 34.20 14.12 16.67 18.65 33.36%
DPS 38.67 2.67 3.33 3.33 3.33 3.33 3.33 50.42%
NAPS 2.31 1.81 2.42 2.37 2.13 2.07 1.99 2.51%
Adjusted Per Share Value based on latest NOSH - 424,295
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 86.75 149.00 139.41 111.03 84.23 91.63 75.44 2.35%
EPS 103.42 13.90 13.89 23.28 9.58 11.30 11.21 44.77%
DPS 38.15 2.60 2.29 2.27 2.26 2.26 2.00 63.38%
NAPS 2.2791 1.7632 1.6642 1.6147 1.4465 1.4035 1.1963 11.32%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.75 1.33 2.13 1.71 1.38 1.68 1.54 -
P/RPS 0.85 0.87 1.05 1.05 1.11 1.24 1.23 -5.96%
P/EPS 0.72 9.32 10.55 5.01 9.78 10.08 8.26 -33.38%
EY 139.77 10.73 9.48 19.98 10.23 9.92 12.11 50.27%
DY 51.56 2.01 1.56 1.95 2.42 1.98 2.16 69.60%
P/NAPS 0.32 0.73 0.88 0.72 0.65 0.81 0.77 -13.60%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 20/11/19 21/11/18 14/11/17 23/11/16 19/11/15 26/11/14 -
Price 0.82 1.28 2.08 1.73 1.37 1.61 1.52 -
P/RPS 0.93 0.84 1.03 1.06 1.10 1.19 1.21 -4.28%
P/EPS 0.78 8.97 10.30 5.06 9.71 9.66 8.15 -32.34%
EY 127.84 11.15 9.71 19.75 10.30 10.35 12.27 47.73%
DY 47.15 2.08 1.60 1.93 2.43 2.07 2.19 66.71%
P/NAPS 0.35 0.71 0.86 0.73 0.64 0.78 0.76 -12.11%

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