[PARAMON] YoY 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- -27.54%
YoY- -27.95%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 145,306 115,261 133,241 142,517 118,843 121,999 128,698 2.04%
PBT 32,870 22,128 24,783 15,853 19,864 32,494 36,201 -1.59%
Tax -7,329 -6,444 -6,602 -5,168 -5,034 -10,330 -10,473 -5.77%
NP 25,541 15,684 18,181 10,685 14,830 22,164 25,728 -0.12%
-
NP to SH 23,912 14,063 18,181 10,685 14,830 22,164 25,728 -1.21%
-
Tax Rate 22.30% 29.12% 26.64% 32.60% 25.34% 31.79% 28.93% -
Total Cost 119,765 99,577 115,060 131,832 104,013 99,835 102,970 2.54%
-
Net Worth 900,848 869,963 746,840 706,697 682,382 658,838 554,071 8.42%
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 10,557 8,448 8,453 10,134 16,893 17,030 -7.63%
Div Payout % 44.22% 75.08% 46.47% 79.11% 68.34% 76.22% 66.20% -
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 900,848 869,963 746,840 706,697 682,382 658,838 554,071 8.42%
NOSH 422,933 422,312 337,936 338,132 337,813 337,865 113,539 24.48%
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 17.58% 13.61% 13.65% 7.50% 12.48% 18.17% 19.99% -
ROE 2.65% 1.62% 2.43% 1.51% 2.17% 3.36% 4.64% -
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 34.36 27.29 39.43 42.15 35.18 36.11 113.35 -18.02%
EPS 5.65 3.33 5.38 3.16 4.39 6.56 22.66 -20.64%
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 23.32 18.50 21.38 22.87 19.07 19.58 20.65 2.04%
EPS 3.84 2.26 2.92 1.71 2.38 3.56 4.13 -1.20%
DPS 1.70 1.69 1.36 1.36 1.63 2.71 2.73 -7.58%
NAPS 1.4455 1.396 1.1984 1.134 1.095 1.0572 0.8891 8.42%
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 3.84 7.36 3.96 3.72 4.95 5.57 1.10 23.14%
P/EPS 23.35 60.36 29.00 49.68 39.64 30.64 5.52 27.14%
EY 4.28 1.66 3.45 2.01 2.52 3.26 18.13 -21.36%
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 4.13 5.31 3.93 3.68 4.46 4.90 1.34 20.61%
P/EPS 25.12 43.54 28.81 49.05 35.76 26.98 6.71 24.58%
EY 3.98 2.30 3.47 2.04 2.80 3.71 14.91 -19.74%
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