[PARAMON] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 70.7%
YoY- -99.15%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 436,106 370,481 279,255 186,313 478,879 440,612 327,495 4.88%
PBT 60,168 30,243 21,037 2,274 64,413 78,786 42,991 5.75%
Tax -18,358 -8,793 -9,965 -1,397 -21,898 -20,903 -12,426 6.71%
NP 41,810 21,450 11,072 877 42,515 57,883 30,565 5.35%
-
NP to SH 35,696 14,131 3,921 463,253 34,630 49,265 22,966 7.62%
-
Tax Rate 30.51% 29.07% 47.37% 61.43% 34.00% 26.53% 28.90% -
Total Cost 394,296 349,031 268,183 185,436 436,364 382,729 296,930 4.83%
-
Net Worth 1,407,361 1,436,649 1,411,772 1,425,509 1,105,029 1,057,831 930,340 7.13%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 18,681 15,548 - 178,188 8,666 10,706 10,572 9.94%
Div Payout % 52.34% 110.03% - 38.46% 25.03% 21.73% 46.03% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,407,361 1,436,649 1,411,772 1,425,509 1,105,029 1,057,831 930,340 7.13%
NOSH 622,726 620,819 619,198 614,443 433,344 428,271 424,295 6.60%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.59% 5.79% 3.96% 0.47% 8.88% 13.14% 9.33% -
ROE 2.54% 0.98% 0.28% 32.50% 3.13% 4.66% 2.47% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 70.03 59.57 45.10 30.32 110.51 102.88 77.44 -1.66%
EPS 5.73 2.28 0.63 75.71 8.02 11.56 5.43 0.89%
DPS 3.00 2.50 0.00 29.00 2.00 2.50 2.50 3.08%
NAPS 2.26 2.31 2.28 2.32 2.55 2.47 2.20 0.44%
Adjusted Per Share Value based on latest NOSH - 619,198
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 70.03 59.49 44.84 29.92 76.90 70.76 52.59 4.88%
EPS 5.73 2.27 0.63 74.39 5.56 7.91 3.69 7.60%
DPS 3.00 2.50 0.00 28.61 1.39 1.72 1.70 9.92%
NAPS 2.26 2.307 2.2671 2.2891 1.7745 1.6987 1.494 7.13%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.765 0.67 0.755 0.91 2.25 1.84 1.84 -
P/RPS 1.09 1.12 1.67 3.00 2.04 1.79 2.38 -12.19%
P/EPS 13.35 29.49 119.23 1.21 28.16 16.00 33.88 -14.37%
EY 7.49 3.39 0.84 82.85 3.55 6.25 2.95 16.79%
DY 3.92 3.73 0.00 31.87 0.89 1.36 1.36 19.28%
P/NAPS 0.34 0.29 0.33 0.39 0.88 0.74 0.84 -13.98%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 27/08/21 24/08/20 22/08/19 21/08/18 16/08/17 -
Price 0.90 0.68 0.79 0.81 1.30 1.87 1.86 -
P/RPS 1.29 1.14 1.75 2.67 1.18 1.82 2.40 -9.82%
P/EPS 15.70 29.93 124.76 1.07 16.27 16.26 34.25 -12.18%
EY 6.37 3.34 0.80 93.08 6.15 6.15 2.92 13.87%
DY 3.33 3.68 0.00 35.80 1.54 1.34 1.34 16.37%
P/NAPS 0.40 0.29 0.35 0.35 0.51 0.76 0.85 -11.80%

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