[PARAMON] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 72.46%
YoY- -9.92%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 258,635 280,258 232,016 252,997 223,122 225,851 231,056 1.89%
PBT 52,985 55,718 48,605 36,301 38,951 58,224 58,310 -1.58%
Tax -12,552 -15,209 -10,864 -10,869 -10,718 -17,569 -16,896 -4.82%
NP 40,433 40,509 37,741 25,432 28,233 40,655 41,414 -0.39%
-
NP to SH 33,602 37,250 37,741 25,432 28,233 40,655 41,414 -3.42%
-
Tax Rate 23.69% 27.30% 22.35% 29.94% 27.52% 30.17% 28.98% -
Total Cost 218,202 239,749 194,275 227,565 194,889 185,196 189,642 2.36%
-
Net Worth 900,848 870,011 746,710 705,881 682,184 658,996 557,825 8.30%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,573 10,558 8,446 8,443 10,131 16,897 17,146 -7.73%
Div Payout % 31.47% 28.34% 22.38% 33.20% 35.89% 41.56% 41.40% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 900,848 870,011 746,710 705,881 682,184 658,996 557,825 8.30%
NOSH 422,933 422,335 337,878 337,742 337,715 337,946 114,308 24.34%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.63% 14.45% 16.27% 10.05% 12.65% 18.00% 17.92% -
ROE 3.73% 4.28% 5.05% 3.60% 4.14% 6.17% 7.42% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 61.15 66.36 68.67 74.91 66.07 66.83 202.13 -18.05%
EPS 7.95 8.82 11.17 7.53 8.36 12.03 36.23 -22.31%
DPS 2.50 2.50 2.50 2.50 3.00 5.00 15.00 -25.79%
NAPS 2.13 2.06 2.21 2.09 2.02 1.95 4.88 -12.89%
Adjusted Per Share Value based on latest NOSH - 338,132
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 41.53 45.00 37.26 40.62 35.83 36.27 37.10 1.89%
EPS 5.40 5.98 6.06 4.08 4.53 6.53 6.65 -3.40%
DPS 1.70 1.70 1.36 1.36 1.63 2.71 2.75 -7.69%
NAPS 1.4465 1.397 1.199 1.1335 1.0954 1.0582 0.8957 8.30%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.32 2.01 1.56 1.57 1.74 2.01 1.25 -
P/RPS 2.16 3.03 2.27 2.10 2.63 3.01 0.62 23.10%
P/EPS 16.61 22.79 13.97 20.85 20.81 16.71 3.45 29.91%
EY 6.02 4.39 7.16 4.80 4.80 5.99 28.98 -23.02%
DY 1.89 1.24 1.60 1.59 1.72 2.49 12.00 -26.49%
P/NAPS 0.62 0.98 0.71 0.75 0.86 1.03 0.26 15.57%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 26/08/15 14/08/14 22/08/13 30/08/12 16/08/11 19/08/10 -
Price 1.42 1.45 1.55 1.55 1.57 1.77 1.52 -
P/RPS 2.32 2.19 2.26 2.07 2.38 2.65 0.75 20.68%
P/EPS 17.87 16.44 13.88 20.58 18.78 14.71 4.20 27.26%
EY 5.60 6.08 7.21 4.86 5.32 6.80 23.84 -21.43%
DY 1.76 1.72 1.61 1.61 1.91 2.82 9.87 -24.95%
P/NAPS 0.67 0.70 0.70 0.74 0.78 0.91 0.31 13.69%

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