[PARAMON] YoY TTM 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- -7.17%
YoY- -9.58%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 554,411 558,285 491,092 479,923 471,115 427,046 447,172 3.64%
PBT 98,961 92,869 87,400 73,597 91,077 177,030 101,974 -0.49%
Tax -24,856 -26,015 -21,588 -19,944 -31,742 -29,589 -29,942 -3.05%
NP 74,105 66,854 65,812 53,653 59,335 147,441 72,032 0.47%
-
NP to SH 64,033 61,983 65,812 53,653 59,335 147,441 72,032 -1.94%
-
Tax Rate 25.12% 28.01% 24.70% 27.10% 34.85% 16.71% 29.36% -
Total Cost 480,306 491,431 425,280 426,270 411,780 279,605 375,140 4.20%
-
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 34,845 31,683 27,026 25,331 27,020 40,192 33,375 0.72%
Div Payout % 54.42% 51.12% 41.07% 47.21% 45.54% 27.26% 46.33% -
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 13.37% 11.97% 13.40% 11.18% 12.59% 34.53% 16.11% -
ROE 7.11% 7.12% 8.81% 7.59% 8.70% 22.38% 13.00% -
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 131.09 132.20 145.32 141.93 139.46 126.40 393.85 -16.73%
EPS 15.14 14.68 19.47 15.87 17.56 43.64 63.44 -21.22%
DPS 8.25 7.50 8.00 7.50 8.00 11.90 29.40 -19.07%
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 88.96 89.58 78.80 77.01 75.60 68.53 71.75 3.64%
EPS 10.27 9.95 10.56 8.61 9.52 23.66 11.56 -1.95%
DPS 5.59 5.08 4.34 4.06 4.34 6.45 5.36 0.70%
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 1.01 1.52 1.07 1.11 1.25 1.59 0.32 21.09%
P/EPS 8.72 13.69 8.01 9.89 9.91 4.61 1.97 28.10%
EY 11.47 7.30 12.48 10.11 10.09 21.71 50.75 -21.93%
DY 6.25 3.73 5.13 4.78 4.60 5.92 23.52 -19.80%
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 1.08 1.10 1.07 1.09 1.13 1.40 0.39 18.48%
P/EPS 9.38 9.88 7.96 9.77 8.94 4.06 2.40 25.48%
EY 10.66 10.12 12.56 10.24 11.19 24.65 41.74 -20.33%
DY 5.81 5.17 5.16 4.84 5.10 6.72 19.34 -18.14%
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