[PARAMON] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	440,612	327,495	258,635	280,258	232,016	252,997	223,122	12.00%
YoY %	34.54%	26.62%	-7.72%	20.79%	-8.29%	13.39%	-	-
Horiz. %	197.48%	146.78%	115.92%	125.61%	103.99%	113.39%	100.00%	-
PBT	78,786	42,991	52,985	55,718	48,605	36,301	38,951	12.45%
YoY %	83.26%	-18.86%	-4.91%	14.63%	33.89%	-6.80%	-	-
Horiz. %	202.27%	110.37%	136.03%	143.05%	124.78%	93.20%	100.00%	-
Tax	-20,903	-12,426	-12,552	-15,209	-10,864	-10,869	-10,718	11.77%
YoY %	-68.22%	1.00%	17.47%	-39.99%	0.05%	-1.41%	-	-
Horiz. %	195.03%	115.94%	117.11%	141.90%	101.36%	101.41%	100.00%	-
NP	57,883	30,565	40,433	40,509	37,741	25,432	28,233	12.70%
YoY %	89.38%	-24.41%	-0.19%	7.33%	48.40%	-9.92%	-	-
Horiz. %	205.02%	108.26%	143.21%	143.48%	133.68%	90.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,265	22,966	33,602	37,250	37,741	25,432	28,233	9.71%
YoY %	114.51%	-31.65%	-9.79%	-1.30%	48.40%	-9.92%	-	-
Horiz. %	174.49%	81.34%	119.02%	131.94%	133.68%	90.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.53%	28.90%	23.69%	27.30%	22.35%	29.94%	27.52%	-
YoY %	-8.20%	21.99%	-13.22%	22.15%	-25.35%	8.79%	-	-
Horiz. %	96.40%	105.01%	86.08%	99.20%	81.21%	108.79%	100.00%	-
Total Cost	382,729	296,930	218,202	239,749	194,275	227,565	194,889	11.89%
YoY %	28.90%	36.08%	-8.99%	23.41%	-14.63%	16.77%	-	-
Horiz. %	196.38%	152.36%	111.96%	123.02%	99.68%	116.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,057,831	930,340	900,848	870,011	746,710	705,881	682,184	7.58%
YoY %	13.70%	3.27%	3.54%	16.51%	5.78%	3.47%	-	-
Horiz. %	155.07%	136.38%	132.05%	127.53%	109.46%	103.47%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	10,706	10,572	10,573	10,558	8,446	8,443	10,131	0.92%
YoY %	1.27%	-0.01%	0.14%	25.01%	0.04%	-16.66%	-	-
Horiz. %	105.68%	104.35%	104.36%	104.21%	83.37%	83.34%	100.00%	-
Div Payout %	21.73%	46.03%	31.47%	28.34%	22.38%	33.20%	35.89%	-
YoY %	-52.79%	46.27%	11.04%	26.63%	-32.59%	-7.50%	-	-
Horiz. %	60.55%	128.25%	87.68%	78.96%	62.36%	92.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,057,831	930,340	900,848	870,011	746,710	705,881	682,184	7.58%
YoY %	13.70%	3.27%	3.54%	16.51%	5.78%	3.47%	-	-
Horiz. %	155.07%	136.38%	132.05%	127.53%	109.46%	103.47%	100.00%	-
NOSH	428,271	424,295	422,933	422,335	337,878	337,742	337,715	4.03%
YoY %	0.94%	0.32%	0.14%	25.00%	0.04%	0.01%	-	-
Horiz. %	126.81%	125.64%	125.23%	125.06%	100.05%	100.01%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	13.14%	9.33%	15.63%	14.45%	16.27%	10.05%	12.65%	-
YoY %	40.84%	-40.31%	8.17%	-11.19%	61.89%	-20.55%	-	-
Horiz. %	103.87%	73.75%	123.56%	114.23%	128.62%	79.45%	100.00%	-
ROE	4.66%	2.47%	3.73%	4.28%	5.05%	3.60%	4.14%	-
YoY %	88.66%	-33.78%	-12.85%	-15.25%	40.28%	-13.04%	-	-
Horiz. %	112.56%	59.66%	90.10%	103.38%	121.98%	86.96%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	102.88	77.44	61.15	66.36	68.67	74.91	66.07	7.65%
YoY %	32.85%	26.64%	-7.85%	-3.36%	-8.33%	13.38%	-	-
Horiz. %	155.71%	117.21%	92.55%	100.44%	103.94%	113.38%	100.00%	-
EPS	11.56	5.43	7.95	8.82	11.17	7.53	8.36	5.54%
YoY %	112.89%	-31.70%	-9.86%	-21.04%	48.34%	-9.93%	-	-
Horiz. %	138.28%	64.95%	95.10%	105.50%	133.61%	90.07%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.50	2.50	3.00	-2.99%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-16.67%	-	-
Horiz. %	83.33%	83.33%	83.33%	83.33%	83.33%	83.33%	100.00%	-
NAPS	2.47	2.20	2.13	2.06	2.21	2.09	2.02	3.40%
YoY %	12.27%	3.29%	3.40%	-6.79%	5.74%	3.47%	-	-
Horiz. %	122.28%	108.91%	105.45%	101.98%	109.41%	103.47%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 422,312
RPS	70.76	52.59	41.53	45.01	37.26	40.63	35.83	12.00%
YoY %	34.55%	26.63%	-7.73%	20.80%	-8.29%	13.40%	-	-
Horiz. %	197.49%	146.78%	115.91%	125.62%	103.99%	113.40%	100.00%	-
EPS	7.91	3.69	5.40	5.98	6.06	4.08	4.53	9.73%
YoY %	114.36%	-31.67%	-9.70%	-1.32%	48.53%	-9.93%	-	-
Horiz. %	174.61%	81.46%	119.21%	132.01%	133.77%	90.07%	100.00%	-
DPS	1.72	1.70	1.70	1.70	1.36	1.36	1.63	0.89%
YoY %	1.18%	0.00%	0.00%	25.00%	0.00%	-16.56%	-	-
Horiz. %	105.52%	104.29%	104.29%	104.29%	83.44%	83.44%	100.00%	-
NAPS	1.6987	1.494	1.4466	1.3971	1.1991	1.1335	1.0955	7.58%
YoY %	13.70%	3.28%	3.54%	16.51%	5.79%	3.47%	-	-
Horiz. %	155.06%	136.38%	132.05%	127.53%	109.46%	103.47%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.84	1.84	1.32	2.01	1.56	1.57	1.74	-
P/RPS	1.79	2.38	2.16	3.03	2.27	2.10	2.63	-6.20%
YoY %	-24.79%	10.19%	-28.71%	33.48%	8.10%	-20.15%	-	-
Horiz. %	68.06%	90.49%	82.13%	115.21%	86.31%	79.85%	100.00%	-
P/EPS	16.00	33.88	16.61	22.79	13.97	20.85	20.81	-4.28%
YoY %	-52.77%	103.97%	-27.12%	63.14%	-33.00%	0.19%	-	-
Horiz. %	76.89%	162.81%	79.82%	109.51%	67.13%	100.19%	100.00%	-
EY	6.25	2.95	6.02	4.39	7.16	4.80	4.80	4.49%
YoY %	111.86%	-51.00%	37.13%	-38.69%	49.17%	0.00%	-	-
Horiz. %	130.21%	61.46%	125.42%	91.46%	149.17%	100.00%	100.00%	-
DY	1.36	1.36	1.89	1.24	1.60	1.59	1.72	-3.83%
YoY %	0.00%	-28.04%	52.42%	-22.50%	0.63%	-7.56%	-	-
Horiz. %	79.07%	79.07%	109.88%	72.09%	93.02%	92.44%	100.00%	-
P/NAPS	0.74	0.84	0.62	0.98	0.71	0.75	0.86	-2.47%
YoY %	-11.90%	35.48%	-36.73%	38.03%	-5.33%	-12.79%	-	-
Horiz. %	86.05%	97.67%	72.09%	113.95%	82.56%	87.21%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	21/08/18	16/08/17	17/08/16	26/08/15	14/08/14	22/08/13	30/08/12	-
Price	1.87	1.86	1.42	1.45	1.55	1.55	1.57	-
P/RPS	1.82	2.40	2.32	2.19	2.26	2.07	2.38	-4.37%
YoY %	-24.17%	3.45%	5.94%	-3.10%	9.18%	-13.03%	-	-
Horiz. %	76.47%	100.84%	97.48%	92.02%	94.96%	86.97%	100.00%	-
P/EPS	16.26	34.25	17.87	16.44	13.88	20.58	18.78	-2.37%
YoY %	-52.53%	91.66%	8.70%	18.44%	-32.56%	9.58%	-	-
Horiz. %	86.58%	182.37%	95.15%	87.54%	73.91%	109.58%	100.00%	-
EY	6.15	2.92	5.60	6.08	7.21	4.86	5.32	2.44%
YoY %	110.62%	-47.86%	-7.89%	-15.67%	48.35%	-8.65%	-	-
Horiz. %	115.60%	54.89%	105.26%	114.29%	135.53%	91.35%	100.00%	-
DY	1.34	1.34	1.76	1.72	1.61	1.61	1.91	-5.73%
YoY %	0.00%	-23.86%	2.33%	6.83%	0.00%	-15.71%	-	-
Horiz. %	70.16%	70.16%	92.15%	90.05%	84.29%	84.29%	100.00%	-
P/NAPS	0.76	0.85	0.67	0.70	0.70	0.74	0.78	-0.43%
YoY %	-10.59%	26.87%	-4.29%	0.00%	-5.41%	-5.13%	-	-
Horiz. %	97.44%	108.97%	85.90%	89.74%	89.74%	94.87%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 04 June 2024

MQ Trader

MQ Trading Signals

2024-06-04 09:00:00

OBV

30 Mins

SELL

2024-06-04 09:00:00

ADX

5 Mins

SELL

2024-06-04 09:00:00

OBV

Hourly

SELL

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 >

PBBANK

PUBLIC BANK BHD

1000

JCY

JCY INTERNATIONAL BERHAD

398

NOTION

NOTION VTEC BHD

369

HLIND

HONG LEONG INDUSTRIES BHD

311

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

PTRANS

PERAK TRANSIT BERHAD

297

YTLPOWR

YTL POWER INTERNATIONAL BHD

249

GENTING

GENTING BHD

204

MAYBANK

MALAYAN BANKING BHD

180

DSONIC

DATASONIC GROUP BERHAD

172

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

JCY

0.595

+0.07

138,308,500

HSI-CV7

0.155

+0.02

134,043,300

HSI-HU8

0.125

-0.005

128,181,400

SNS

0.655

+0.05

88,666,100

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.10

0.00

68,232,300

SEALINK

0.305

+0.025

63,008,000

E&O-LR

0.055

+0.01

56,261,700

FAJAR-WC

0.125

+0.015

48,349,700

More active Stocks

DLADY

37.00

+1.00

63,500

MPI

37.70

+0.86

297,300

PANAMY

20.56

+0.36

57,500

KLK

21.20

+0.34

2,050,800

SAM

6.26

+0.30

650,900

HLFG

17.32

+0.30

465,500

MISC

8.60

+0.26

8,727,500

PMETAL

5.83

+0.23

32,490,100

HLBANK

19.48

+0.22

756,400

SIMEPLT

4.45

+0.20

9,261,500

More gainer Stocks

CARLSBG

19.26

-0.54

347,200

PETDAG

19.36

-0.44

1,050,900

AJI

15.94

-0.40

124,500

BAT

8.55

-0.35

118,700

HLIND

11.40

-0.28

90,200

ALLIANZ

22.08

-0.22

47,200

GCB-C5

1.07

-0.21

5,000

MCEMENT

5.01

-0.19

2,214,700

TIMECOM

5.09

-0.19

1,307,200

ORIENT

6.97

-0.18

1,220,900

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