[PARAMON] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -12.2%
YoY- -40.32%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 485,354 540,236 927,958 868,193 691,456 524,549 570,633 -2.65%
PBT 36,526 51,794 144,925 143,440 192,592 99,566 105,272 -16.15%
Tax -13,989 611,666 -41,664 -37,484 -27,929 -23,884 -28,404 -11.12%
NP 22,537 663,461 103,261 105,956 164,662 75,682 76,868 -18.47%
-
NP to SH 5,584 644,092 86,577 86,506 144,962 59,681 70,373 -34.42%
-
Tax Rate 38.30% -1,180.96% 28.75% 26.13% 14.50% 23.99% 26.98% -
Total Cost 462,817 -123,225 824,697 762,237 526,793 448,866 493,765 -1.07%
-
Net Worth 1,411,772 1,419,365 1,098,096 1,036,418 1,005,581 900,848 874,036 8.31%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 237,585 16,178 14,275 14,143 14,097 14,074 -
Div Payout % - 36.89% 18.69% 16.50% 9.76% 23.62% 20.00% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,411,772 1,419,365 1,098,096 1,036,418 1,005,581 900,848 874,036 8.31%
NOSH 619,198 614,443 606,683 428,271 424,295 422,933 422,240 6.58%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.64% 122.81% 11.13% 12.20% 23.81% 14.43% 13.47% -
ROE 0.40% 45.38% 7.88% 8.35% 14.42% 6.63% 8.05% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 78.38 87.92 152.96 202.72 162.97 124.03 135.14 -8.67%
EPS 0.91 105.12 14.29 20.27 34.20 14.12 16.67 -38.38%
DPS 0.00 38.67 2.67 3.33 3.33 3.33 3.33 -
NAPS 2.28 2.31 1.81 2.42 2.37 2.13 2.07 1.62%
Adjusted Per Share Value based on latest NOSH - 428,271
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 77.88 86.69 148.90 139.31 110.95 84.17 91.57 -2.66%
EPS 0.90 103.35 13.89 13.88 23.26 9.58 11.29 -34.37%
DPS 0.00 38.12 2.60 2.29 2.27 2.26 2.26 -
NAPS 2.2654 2.2776 1.762 1.6631 1.6136 1.4455 1.4025 8.31%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.76 0.75 1.33 2.13 1.71 1.38 1.68 -
P/RPS 0.97 0.85 0.87 1.05 1.05 1.11 1.24 -4.00%
P/EPS 84.27 0.72 9.32 10.55 5.01 9.78 10.08 42.41%
EY 1.19 139.77 10.73 9.48 19.98 10.23 9.92 -29.75%
DY 0.00 51.56 2.01 1.56 1.95 2.42 1.98 -
P/NAPS 0.33 0.32 0.73 0.88 0.72 0.65 0.81 -13.88%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 20/11/19 21/11/18 14/11/17 23/11/16 19/11/15 -
Price 0.74 0.82 1.28 2.08 1.73 1.37 1.61 -
P/RPS 0.94 0.93 0.84 1.03 1.06 1.10 1.19 -3.85%
P/EPS 82.06 0.78 8.97 10.30 5.06 9.71 9.66 42.79%
EY 1.22 127.84 11.15 9.71 19.75 10.30 10.35 -29.95%
DY 0.00 47.15 2.08 1.60 1.93 2.43 2.07 -
P/NAPS 0.32 0.35 0.71 0.86 0.73 0.64 0.78 -13.78%

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