[PARAMON] YoY TTM Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	686,505	613,024	946,181	871,442	642,001	554,411	558,285	3.50%
YoY %	11.99%	-35.21%	8.58%	35.74%	15.80%	-0.69%	-	-
Horiz. %	122.97%	109.80%	169.48%	156.09%	115.00%	99.31%	100.00%	-
PBT	70,593	83,986	136,898	217,964	102,483	98,961	92,869	-4.46%
YoY %	-15.95%	-38.65%	-37.19%	112.68%	3.56%	6.56%	-	-
Horiz. %	76.01%	90.43%	147.41%	234.70%	110.35%	106.56%	100.00%	-
Tax	-28,292	463,994	-39,663	-40,367	-23,678	-24,856	-26,015	1.40%
YoY %	-106.10%	1,269.84%	1.74%	-70.48%	4.74%	4.46%	-	-
Horiz. %	108.75%	-1,783.56%	152.46%	155.17%	91.02%	95.54%	100.00%	-
NP	42,301	547,980	97,235	177,597	78,805	74,105	66,854	-7.33%
YoY %	-92.28%	463.56%	-45.25%	125.36%	6.34%	10.85%	-	-
Horiz. %	63.27%	819.67%	145.44%	265.65%	117.88%	110.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,329	532,672	80,291	159,708	64,380	64,033	61,983	-12.74%
YoY %	-94.87%	563.43%	-49.73%	148.07%	0.54%	3.31%	-	-
Horiz. %	44.09%	859.38%	129.54%	257.66%	103.87%	103.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.08%	-552.47%	28.97%	18.52%	23.10%	25.12%	28.01%	-
YoY %	107.25%	-2,007.04%	56.43%	-19.83%	-8.04%	-10.32%	-	-
Horiz. %	143.09%	-1,972.40%	103.43%	66.12%	82.47%	89.68%	100.00%	-
Total Cost	644,204	65,044	848,946	693,845	563,196	480,306	491,431	4.61%
YoY %	890.41%	-92.34%	22.35%	23.20%	17.26%	-2.26%	-	-
Horiz. %	131.09%	13.24%	172.75%	141.19%	114.60%	97.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,411,772	1,425,509	1,105,029	1,057,831	930,340	900,848	869,963	8.39%
YoY %	-0.96%	29.00%	4.46%	13.70%	3.27%	3.55%	-	-
Horiz. %	162.28%	163.86%	127.02%	121.59%	106.94%	103.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	15,361	27,300	34,363	67,986	35,948	34,845	31,683	-11.35%
YoY %	-43.73%	-20.55%	-49.46%	89.12%	3.17%	9.98%	-	-
Horiz. %	48.48%	86.17%	108.46%	214.58%	113.46%	109.98%	100.00%	-
Div Payout %	56.21%	5.13%	42.80%	42.57%	55.84%	54.42%	51.12%	-
YoY %	995.71%	-88.01%	0.54%	-23.76%	2.61%	6.46%	-	-
Horiz. %	109.96%	10.04%	83.72%	83.27%	109.23%	106.46%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,411,772	1,425,509	1,105,029	1,057,831	930,340	900,848	869,963	8.39%
YoY %	-0.96%	29.00%	4.46%	13.70%	3.27%	3.55%	-	-
Horiz. %	162.28%	163.86%	127.02%	121.59%	106.94%	103.55%	100.00%	-
NOSH	619,198	614,443	433,344	428,271	424,295	422,933	422,312	6.57%
YoY %	0.77%	41.79%	1.18%	0.94%	0.32%	0.15%	-	-
Horiz. %	146.62%	145.50%	102.61%	101.41%	100.47%	100.15%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	6.16%	89.39%	10.28%	20.38%	12.27%	13.37%	11.97%	-
YoY %	-93.11%	769.55%	-49.56%	66.10%	-8.23%	11.70%	-	-
Horiz. %	51.46%	746.78%	85.88%	170.26%	102.51%	111.70%	100.00%	-
ROE	1.94%	37.37%	7.27%	15.10%	6.92%	7.11%	7.12%	-
YoY %	-94.81%	414.03%	-51.85%	118.21%	-2.67%	-0.14%	-	-
Horiz. %	27.25%	524.86%	102.11%	212.08%	97.19%	99.86%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	110.87	99.77	218.34	203.48	151.82	131.09	132.20	-2.88%
YoY %	11.13%	-54.31%	7.30%	34.03%	15.81%	-0.84%	-	-
Horiz. %	83.87%	75.47%	165.16%	153.92%	114.84%	99.16%	100.00%	-
EPS	4.41	86.69	18.53	37.29	15.22	15.14	14.68	-18.14%
YoY %	-94.91%	367.84%	-50.31%	145.01%	0.53%	3.13%	-	-
Horiz. %	30.04%	590.53%	126.23%	254.02%	103.68%	103.13%	100.00%	-
DPS	2.50	4.50	8.00	16.00	8.50	8.25	7.50	-16.71%
YoY %	-44.44%	-43.75%	-50.00%	88.24%	3.03%	10.00%	-	-
Horiz. %	33.33%	60.00%	106.67%	213.33%	113.33%	110.00%	100.00%	-
NAPS	2.28	2.32	2.55	2.47	2.20	2.13	2.06	1.70%
YoY %	-1.72%	-9.02%	3.24%	12.27%	3.29%	3.40%	-	-
Horiz. %	110.68%	112.62%	123.79%	119.90%	106.80%	103.40%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 428,271
RPS	110.16	98.37	151.83	139.83	103.02	88.96	89.58	3.50%
YoY %	11.99%	-35.21%	8.58%	35.73%	15.80%	-0.69%	-	-
Horiz. %	122.97%	109.81%	169.49%	156.10%	115.00%	99.31%	100.00%	-
EPS	4.39	85.47	12.88	25.63	10.33	10.27	9.95	-12.73%
YoY %	-94.86%	563.59%	-49.75%	148.11%	0.58%	3.22%	-	-
Horiz. %	44.12%	858.99%	129.45%	257.59%	103.82%	103.22%	100.00%	-
DPS	2.46	4.38	5.51	10.91	5.77	5.59	5.08	-11.37%
YoY %	-43.84%	-20.51%	-49.50%	89.08%	3.22%	10.04%	-	-
Horiz. %	48.43%	86.22%	108.46%	214.76%	113.58%	110.04%	100.00%	-
NAPS	2.2654	2.2874	1.7732	1.6974	1.4929	1.4455	1.396	8.39%
YoY %	-0.96%	29.00%	4.47%	13.70%	3.28%	3.55%	-	-
Horiz. %	162.28%	163.85%	127.02%	121.59%	106.94%	103.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.755	0.91	2.25	1.84	1.84	1.32	2.01	-
P/RPS	0.68	0.91	1.03	0.90	1.21	1.01	1.52	-12.53%
YoY %	-25.27%	-11.65%	14.44%	-25.62%	19.80%	-33.55%	-	-
Horiz. %	44.74%	59.87%	67.76%	59.21%	79.61%	66.45%	100.00%	-
P/EPS	17.11	1.05	12.14	4.93	12.09	8.72	13.69	3.78%
YoY %	1,529.52%	-91.35%	146.25%	-59.22%	38.65%	-36.30%	-	-
Horiz. %	124.98%	7.67%	88.68%	36.01%	88.31%	63.70%	100.00%	-
EY	5.85	95.27	8.23	20.27	8.27	11.47	7.30	-3.62%
YoY %	-93.86%	1,057.59%	-59.40%	145.10%	-27.90%	57.12%	-	-
Horiz. %	80.14%	1,305.07%	112.74%	277.67%	113.29%	157.12%	100.00%	-
DY	3.31	4.95	3.56	8.70	4.62	6.25	3.73	-1.96%
YoY %	-33.13%	39.04%	-59.08%	88.31%	-26.08%	67.56%	-	-
Horiz. %	88.74%	132.71%	95.44%	233.24%	123.86%	167.56%	100.00%	-
P/NAPS	0.33	0.39	0.88	0.74	0.84	0.62	0.98	-16.57%
YoY %	-15.38%	-55.68%	18.92%	-11.90%	35.48%	-36.73%	-	-
Horiz. %	33.67%	39.80%	89.80%	75.51%	85.71%	63.27%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	24/08/20	22/08/19	21/08/18	16/08/17	17/08/16	26/08/15	-
Price	0.79	0.81	1.30	1.87	1.86	1.42	1.45	-
P/RPS	0.71	0.81	0.60	0.92	1.23	1.08	1.10	-7.03%
YoY %	-12.35%	35.00%	-34.78%	-25.20%	13.89%	-1.82%	-	-
Horiz. %	64.55%	73.64%	54.55%	83.64%	111.82%	98.18%	100.00%	-
P/EPS	17.90	0.93	7.02	5.01	12.22	9.38	9.88	10.40%
YoY %	1,824.73%	-86.75%	40.12%	-59.00%	30.28%	-5.06%	-	-
Horiz. %	181.17%	9.41%	71.05%	50.71%	123.68%	94.94%	100.00%	-
EY	5.59	107.03	14.25	19.94	8.19	10.66	10.12	-9.41%
YoY %	-94.78%	651.09%	-28.54%	143.47%	-23.17%	5.34%	-	-
Horiz. %	55.24%	1,057.61%	140.81%	197.04%	80.93%	105.34%	100.00%	-
DY	3.16	5.56	6.15	8.56	4.57	5.81	5.17	-7.87%
YoY %	-43.17%	-9.59%	-28.15%	87.31%	-21.34%	12.38%	-	-
Horiz. %	61.12%	107.54%	118.96%	165.57%	88.39%	112.38%	100.00%	-
P/NAPS	0.35	0.35	0.51	0.76	0.85	0.67	0.70	-10.90%
YoY %	0.00%	-31.37%	-32.89%	-10.59%	26.87%	-4.29%	-	-
Horiz. %	50.00%	50.00%	72.86%	108.57%	121.43%	95.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos