[PARAMON] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 373.4%
YoY- 142.89%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 405,177 695,969 651,145 518,592 393,412 427,975 352,387 2.35%
PBT 38,846 108,694 107,580 144,444 74,675 78,954 69,203 -9.16%
Tax 458,750 -31,248 -28,113 -20,947 -17,913 -21,303 -15,215 -
NP 497,596 77,446 79,467 123,497 56,762 57,651 53,988 44.74%
-
NP to SH 483,069 64,933 64,880 108,722 44,761 52,780 52,376 44.76%
-
Tax Rate -1,180.95% 28.75% 26.13% 14.50% 23.99% 26.98% 21.99% -
Total Cost -92,419 618,523 571,678 395,095 336,650 370,324 298,399 -
-
Net Worth 1,419,365 1,098,096 1,036,418 1,005,581 900,848 874,036 745,019 11.32%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 178,188 12,133 10,706 10,607 10,573 10,556 9,359 63.33%
Div Payout % 36.89% 18.69% 16.50% 9.76% 23.62% 20.00% 17.87% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,419,365 1,098,096 1,036,418 1,005,581 900,848 874,036 745,019 11.32%
NOSH 614,443 606,683 428,271 424,295 422,933 422,240 374,381 8.59%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 122.81% 11.13% 12.20% 23.81% 14.43% 13.47% 15.32% -
ROE 34.03% 5.91% 6.26% 10.81% 4.97% 6.04% 7.03% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 65.94 114.72 152.04 122.22 93.02 101.36 94.13 -5.75%
EPS 78.84 10.72 15.20 25.65 10.59 12.50 13.99 33.36%
DPS 29.00 2.00 2.50 2.50 2.50 2.50 2.50 50.39%
NAPS 2.31 1.81 2.42 2.37 2.13 2.07 1.99 2.51%
Adjusted Per Share Value based on latest NOSH - 424,295
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 65.02 111.68 104.49 83.22 63.13 68.67 56.55 2.35%
EPS 77.52 10.42 10.41 17.45 7.18 8.47 8.40 44.78%
DPS 28.59 1.95 1.72 1.70 1.70 1.69 1.50 63.36%
NAPS 2.2776 1.762 1.6631 1.6136 1.4455 1.4025 1.1955 11.32%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.75 1.33 2.13 1.71 1.38 1.68 1.54 -
P/RPS 1.14 1.16 1.40 1.40 1.48 1.66 1.64 -5.87%
P/EPS 0.95 12.43 14.06 6.67 13.04 13.44 11.01 -33.50%
EY 104.83 8.05 7.11 14.98 7.67 7.44 9.08 50.28%
DY 38.67 1.50 1.17 1.46 1.81 1.49 1.62 69.60%
P/NAPS 0.32 0.73 0.88 0.72 0.65 0.81 0.77 -13.60%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 20/11/19 21/11/18 14/11/17 23/11/16 19/11/15 26/11/14 -
Price 0.82 1.28 2.08 1.73 1.37 1.61 1.52 -
P/RPS 1.24 1.12 1.37 1.42 1.47 1.59 1.61 -4.25%
P/EPS 1.04 11.96 13.73 6.75 12.94 12.88 10.86 -32.33%
EY 95.88 8.36 7.28 14.81 7.73 7.76 9.20 47.74%
DY 35.37 1.56 1.20 1.45 1.82 1.55 1.64 66.76%
P/NAPS 0.35 0.71 0.86 0.73 0.64 0.78 0.76 -12.11%

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