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

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	485,354	540,236	927,958	868,193	691,456	524,549	570,633	-2.65%
YoY %	-10.16%	-41.78%	6.88%	25.56%	31.82%	-8.08%	-	-
Horiz. %	85.06%	94.67%	162.62%	152.15%	121.17%	91.92%	100.00%	-
PBT	36,526	51,794	144,925	143,440	192,592	99,566	105,272	-16.15%
YoY %	-29.48%	-64.26%	1.04%	-25.52%	93.43%	-5.42%	-	-
Horiz. %	34.70%	49.20%	137.67%	136.26%	182.95%	94.58%	100.00%	-
Tax	-13,989	611,666	-41,664	-37,484	-27,929	-23,884	-28,404	-11.12%
YoY %	-102.29%	1,568.09%	-11.15%	-34.21%	-16.94%	15.91%	-	-
Horiz. %	49.25%	-2,153.45%	146.68%	131.97%	98.33%	84.09%	100.00%	-
NP	22,537	663,461	103,261	105,956	164,662	75,682	76,868	-18.47%
YoY %	-96.60%	542.51%	-2.54%	-35.65%	117.57%	-1.54%	-	-
Horiz. %	29.32%	863.12%	134.34%	137.84%	214.21%	98.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,584	644,092	86,577	86,506	144,962	59,681	70,373	-34.42%
YoY %	-99.13%	643.95%	0.08%	-40.33%	142.89%	-15.19%	-	-
Horiz. %	7.93%	915.25%	123.03%	122.92%	205.99%	84.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.30%	-1,180.96%	28.75%	26.13%	14.50%	23.99%	26.98%	-
YoY %	103.24%	-4,207.69%	10.03%	80.21%	-39.56%	-11.08%	-	-
Horiz. %	141.96%	-4,377.17%	106.56%	96.85%	53.74%	88.92%	100.00%	-
Total Cost	462,817	-123,225	824,697	762,237	526,793	448,866	493,765	-1.07%
YoY %	475.59%	-114.94%	8.19%	44.69%	17.36%	-9.09%	-	-
Horiz. %	93.73%	-24.96%	167.02%	154.37%	106.69%	90.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,411,772	1,419,365	1,098,096	1,036,418	1,005,581	900,848	874,036	8.31%
YoY %	-0.53%	29.26%	5.95%	3.07%	11.63%	3.07%	-	-
Horiz. %	161.52%	162.39%	125.64%	118.58%	115.05%	103.07%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	-	237,585	16,178	14,275	14,143	14,097	14,074	-
YoY %	-	1,368.57%	13.33%	0.93%	0.33%	0.16%	-	-
Horiz. %	-	1,688.11%	114.95%	101.43%	100.49%	100.16%	100.00%	-
Div Payout %	-	36.89%	18.69%	16.50%	9.76%	23.62%	20.00%	-
YoY %	-	97.38%	13.27%	69.06%	-58.68%	18.10%	-	-
Horiz. %	-	184.45%	93.45%	82.50%	48.80%	118.10%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	1,411,772	1,419,365	1,098,096	1,036,418	1,005,581	900,848	874,036	8.31%
YoY %	-0.53%	29.26%	5.95%	3.07%	11.63%	3.07%	-	-
Horiz. %	161.52%	162.39%	125.64%	118.58%	115.05%	103.07%	100.00%	-
NOSH	619,198	614,443	606,683	428,271	424,295	422,933	422,240	6.58%
YoY %	0.77%	1.28%	41.66%	0.94%	0.32%	0.16%	-	-
Horiz. %	146.65%	145.52%	143.68%	101.43%	100.49%	100.16%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	4.64%	122.81%	11.13%	12.20%	23.81%	14.43%	13.47%	-
YoY %	-96.22%	1,003.41%	-8.77%	-48.76%	65.00%	7.13%	-	-
Horiz. %	34.45%	911.73%	82.63%	90.57%	176.76%	107.13%	100.00%	-
ROE	0.40%	45.38%	7.88%	8.35%	14.42%	6.63%	8.05%	-
YoY %	-99.12%	475.89%	-5.63%	-42.09%	117.50%	-17.64%	-	-
Horiz. %	4.97%	563.73%	97.89%	103.73%	179.13%	82.36%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	78.38	87.92	152.96	202.72	162.97	124.03	135.14	-8.67%
YoY %	-10.85%	-42.52%	-24.55%	24.39%	31.40%	-8.22%	-	-
Horiz. %	58.00%	65.06%	113.19%	150.01%	120.59%	91.78%	100.00%	-
EPS	0.91	105.12	14.29	20.27	34.20	14.12	16.67	-38.38%
YoY %	-99.13%	635.62%	-29.50%	-40.73%	142.21%	-15.30%	-	-
Horiz. %	5.46%	630.59%	85.72%	121.60%	205.16%	84.70%	100.00%	-
DPS	0.00	38.67	2.67	3.33	3.33	3.33	3.33	-
YoY %	0.00%	1,348.31%	-19.82%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	1,161.26%	80.18%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.28	2.31	1.81	2.42	2.37	2.13	2.07	1.62%
YoY %	-1.30%	27.62%	-25.21%	2.11%	11.27%	2.90%	-	-
Horiz. %	110.14%	111.59%	87.44%	116.91%	114.49%	102.90%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 428,271
RPS	77.94	86.75	149.02	139.42	111.04	84.23	91.63	-2.65%
YoY %	-10.16%	-41.79%	6.89%	25.56%	31.83%	-8.08%	-	-
Horiz. %	85.06%	94.67%	162.63%	152.16%	121.18%	91.92%	100.00%	-
EPS	0.90	103.43	13.90	13.89	23.28	9.58	11.30	-34.38%
YoY %	-99.13%	644.10%	0.07%	-40.34%	143.01%	-15.22%	-	-
Horiz. %	7.96%	915.31%	123.01%	122.92%	206.02%	84.78%	100.00%	-
DPS	0.00	38.15	2.60	2.29	2.27	2.26	2.26	-
YoY %	0.00%	1,367.31%	13.54%	0.88%	0.44%	0.00%	-	-
Horiz. %	0.00%	1,688.05%	115.04%	101.33%	100.44%	100.00%	100.00%	-
NAPS	2.2671	2.2793	1.7634	1.6643	1.6148	1.4466	1.4036	8.31%
YoY %	-0.54%	29.26%	5.95%	3.07%	11.63%	3.06%	-	-
Horiz. %	161.52%	162.39%	125.63%	118.57%	115.05%	103.06%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	14.12%	-2.30%	-17.14%	0.00%	-5.41%	-10.48%	-	-
Horiz. %	78.23%	68.55%	70.16%	84.68%	84.68%	89.52%	100.00%	-
P/EPS	84.27	0.72	9.32	10.55	5.01	9.78	10.08	42.41%
YoY %	11,604.17%	-92.27%	-11.66%	110.58%	-48.77%	-2.98%	-	-
Horiz. %	836.01%	7.14%	92.46%	104.66%	49.70%	97.02%	100.00%	-
EY	1.19	139.77	10.73	9.48	19.98	10.23	9.92	-29.75%
YoY %	-99.15%	1,202.61%	13.19%	-52.55%	95.31%	3.12%	-	-
Horiz. %	12.00%	1,408.97%	108.17%	95.56%	201.41%	103.12%	100.00%	-
DY	0.00	51.56	2.01	1.56	1.95	2.42	1.98	-
YoY %	0.00%	2,465.17%	28.85%	-20.00%	-19.42%	22.22%	-	-
Horiz. %	0.00%	2,604.04%	101.52%	78.79%	98.48%	122.22%	100.00%	-
P/NAPS	0.33	0.32	0.73	0.88	0.72	0.65	0.81	-13.88%
YoY %	3.12%	-56.16%	-17.05%	22.22%	10.77%	-19.75%	-	-
Horiz. %	40.74%	39.51%	90.12%	108.64%	88.89%	80.25%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	1.08%	10.71%	-18.45%	-2.83%	-3.64%	-7.56%	-	-
Horiz. %	78.99%	78.15%	70.59%	86.55%	89.08%	92.44%	100.00%	-
P/EPS	82.06	0.78	8.97	10.30	5.06	9.71	9.66	42.79%
YoY %	10,420.51%	-91.30%	-12.91%	103.56%	-47.89%	0.52%	-	-
Horiz. %	849.48%	8.07%	92.86%	106.63%	52.38%	100.52%	100.00%	-
EY	1.22	127.84	11.15	9.71	19.75	10.30	10.35	-29.95%
YoY %	-99.05%	1,046.55%	14.83%	-50.84%	91.75%	-0.48%	-	-
Horiz. %	11.79%	1,235.17%	107.73%	93.82%	190.82%	99.52%	100.00%	-
DY	0.00	47.15	2.08	1.60	1.93	2.43	2.07	-
YoY %	0.00%	2,166.83%	30.00%	-17.10%	-20.58%	17.39%	-	-
Horiz. %	0.00%	2,277.78%	100.48%	77.29%	93.24%	117.39%	100.00%	-
P/NAPS	0.32	0.35	0.71	0.86	0.73	0.64	0.78	-13.78%
YoY %	-8.57%	-50.70%	-17.44%	17.81%	14.06%	-17.95%	-	-
Horiz. %	41.03%	44.87%	91.03%	110.26%	93.59%	82.05%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-20 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-20 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-20 16:35:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-20 16:30:00

OBV

30 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

MBSB

MALAYSIA BUILDING SOCIETY BHD

402

MPI

MALAYSIAN PACIFIC INDUSTRIES

358

TOPGLOV

TOP GLOVE CORPORATION BHD

331

PTRANS

PERAK TRANSIT BERHAD

317

HLIND

HONG LEONG INDUSTRIES BHD

309

YTLPOWR

YTL POWER INTERNATIONAL BHD

299

NOTION

NOTION VTEC BHD

288

DNEX

DAGANG NEXCHANGE BERHAD

272

PBBANK

PUBLIC BANK BHD

270

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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