[PARAMON] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.67%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 179,729 148,059 157,656 135,443 114,948 139,068 102,907 9.73%
PBT 37,802 22,740 16,553 21,313 17,211 29,142 87,056 -12.96%
Tax -5,891 -6,210 -6,455 -6,957 -3,776 -12,931 -1,863 21.13%
NP 31,911 16,530 10,098 14,356 13,435 16,211 85,193 -15.08%
-
NP to SH 30,255 14,901 10,098 14,356 13,435 16,211 85,193 -15.83%
-
Tax Rate 15.58% 27.31% 39.00% 32.64% 21.94% 44.37% 2.14% -
Total Cost 147,818 131,529 147,558 121,087 101,513 122,857 17,714 42.37%
-
Net Worth 934,682 890,682 853,471 726,244 698,754 672,081 612,765 7.28%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 25,376 24,272 21,125 18,578 16,878 16,886 23,299 1.43%
Div Payout % 83.87% 162.89% 209.21% 129.41% 125.63% 104.17% 27.35% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 934,682 890,682 853,471 726,244 698,754 672,081 612,765 7.28%
NOSH 422,933 422,124 422,510 337,788 337,562 337,729 116,495 23.94%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.76% 11.16% 6.41% 10.60% 11.69% 11.66% 82.79% -
ROE 3.24% 1.67% 1.18% 1.98% 1.92% 2.41% 13.90% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.50 35.07 37.31 40.10 34.05 41.18 88.34 -11.47%
EPS 7.15 3.53 2.39 4.25 3.98 4.80 73.13 -32.10%
DPS 6.00 5.75 5.00 5.50 5.00 5.00 20.00 -18.16%
NAPS 2.21 2.11 2.02 2.15 2.07 1.99 5.26 -13.44%
Adjusted Per Share Value based on latest NOSH - 337,788
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.84 23.76 25.30 21.73 18.44 22.32 16.51 9.73%
EPS 4.85 2.39 1.62 2.30 2.16 2.60 13.67 -15.84%
DPS 4.07 3.89 3.39 2.98 2.71 2.71 3.74 1.41%
NAPS 1.4998 1.4292 1.3695 1.1654 1.1212 1.0784 0.9833 7.28%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.39 1.68 1.54 1.52 1.50 1.54 1.61 -
P/RPS 3.27 4.79 4.13 3.79 4.40 3.74 1.82 10.24%
P/EPS 19.43 47.59 64.44 35.76 37.69 32.08 2.20 43.72%
EY 5.15 2.10 1.55 2.80 2.65 3.12 45.42 -30.40%
DY 4.32 3.42 3.25 3.62 3.33 3.25 12.42 -16.12%
P/NAPS 0.63 0.80 0.76 0.71 0.72 0.77 0.31 12.53%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 10/02/17 24/02/16 24/02/15 27/02/14 28/02/13 24/02/12 24/02/11 -
Price 1.60 1.55 1.55 1.57 1.61 1.65 1.61 -
P/RPS 3.77 4.42 4.15 3.92 4.73 4.01 1.82 12.89%
P/EPS 22.37 43.91 64.85 36.94 40.45 34.38 2.20 47.13%
EY 4.47 2.28 1.54 2.71 2.47 2.91 45.42 -32.02%
DY 3.75 3.71 3.23 3.50 3.11 3.03 12.42 -18.07%
P/NAPS 0.72 0.73 0.77 0.73 0.78 0.83 0.31 15.06%

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