[PARAMON] YoY TTM Result on 30-Jun-2020 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	913,089	772,577	686,505	613,024	946,181	871,442	642,001	6.04%
YoY %	18.19%	12.54%	11.99%	-35.21%	8.58%	35.74%	-	-
Horiz. %	142.23%	120.34%	106.93%	95.49%	147.38%	135.74%	100.00%	-
PBT	135,049	79,522	70,593	83,986	136,898	217,964	102,483	4.70%
YoY %	69.83%	12.65%	-15.95%	-38.65%	-37.19%	112.68%	-	-
Horiz. %	131.78%	77.60%	68.88%	81.95%	133.58%	212.68%	100.00%	-
Tax	-39,550	-26,433	-28,292	463,994	-39,663	-40,367	-23,678	8.92%
YoY %	-49.62%	6.57%	-106.10%	1,269.84%	1.74%	-70.48%	-	-
Horiz. %	167.03%	111.64%	119.49%	-1,959.60%	167.51%	170.48%	100.00%	-
NP	95,499	53,089	42,301	547,980	97,235	177,597	78,805	3.25%
YoY %	79.88%	25.50%	-92.28%	463.56%	-45.25%	125.36%	-	-
Horiz. %	121.18%	67.37%	53.68%	695.36%	123.39%	225.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,767	38,747	27,329	532,672	80,291	159,708	64,380	4.06%
YoY %	111.03%	41.78%	-94.87%	563.43%	-49.73%	148.07%	-	-
Horiz. %	127.01%	60.18%	42.45%	827.39%	124.71%	248.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.29%	33.24%	40.08%	-552.47%	28.97%	18.52%	23.10%	-
YoY %	-11.88%	-17.07%	107.25%	-2,007.04%	56.43%	-19.83%	-	-
Horiz. %	126.80%	143.90%	173.51%	-2,391.65%	125.41%	80.17%	100.00%	-
Total Cost	817,590	719,488	644,204	65,044	848,946	693,845	563,196	6.40%
YoY %	13.63%	11.69%	890.41%	-92.34%	22.35%	23.20%	-	-
Horiz. %	145.17%	127.75%	114.38%	11.55%	150.74%	123.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,407,361	1,436,649	1,411,772	1,425,509	1,105,029	1,057,831	930,340	7.13%
YoY %	-2.04%	1.76%	-0.96%	29.00%	4.46%	13.70%	-	-
Horiz. %	151.27%	154.42%	151.75%	153.22%	118.78%	113.70%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	115,080	34,124	15,361	27,300	34,363	67,986	35,948	21.38%
YoY %	237.24%	122.15%	-43.73%	-20.55%	-49.46%	89.12%	-	-
Horiz. %	320.13%	94.93%	42.73%	75.94%	95.59%	189.12%	100.00%	-
Div Payout %	140.74%	88.07%	56.21%	5.13%	42.80%	42.57%	55.84%	-
YoY %	59.80%	56.68%	995.71%	-88.01%	0.54%	-23.76%	-	-
Horiz. %	252.04%	157.72%	100.66%	9.19%	76.65%	76.24%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	1,407,361	1,436,649	1,411,772	1,425,509	1,105,029	1,057,831	930,340	7.13%
YoY %	-2.04%	1.76%	-0.96%	29.00%	4.46%	13.70%	-	-
Horiz. %	151.27%	154.42%	151.75%	153.22%	118.78%	113.70%	100.00%	-
NOSH	622,726	620,819	619,198	614,443	433,344	428,271	424,295	6.60%
YoY %	0.31%	0.26%	0.77%	41.79%	1.18%	0.94%	-	-
Horiz. %	146.77%	146.32%	145.94%	144.82%	102.13%	100.94%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	10.46%	6.87%	6.16%	89.39%	10.28%	20.38%	12.27%	-
YoY %	52.26%	11.53%	-93.11%	769.55%	-49.56%	66.10%	-	-
Horiz. %	85.25%	55.99%	50.20%	728.52%	83.78%	166.10%	100.00%	-
ROE	5.81%	2.70%	1.94%	37.37%	7.27%	15.10%	6.92%	-
YoY %	115.19%	39.18%	-94.81%	414.03%	-51.85%	118.21%	-	-
Horiz. %	83.96%	39.02%	28.03%	540.03%	105.06%	218.21%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	146.63	124.22	110.87	99.77	218.34	203.48	151.82	-0.57%
YoY %	18.04%	12.04%	11.13%	-54.31%	7.30%	34.03%	-	-
Horiz. %	96.58%	81.82%	73.03%	65.72%	143.82%	134.03%	100.00%	-
EPS	13.13	6.23	4.41	86.69	18.53	37.29	15.22	-2.43%
YoY %	110.75%	41.27%	-94.91%	367.84%	-50.31%	145.01%	-	-
Horiz. %	86.27%	40.93%	28.98%	569.58%	121.75%	245.01%	100.00%	-
DPS	18.50	5.50	2.50	4.50	8.00	16.00	8.50	13.83%
YoY %	236.36%	120.00%	-44.44%	-43.75%	-50.00%	88.24%	-	-
Horiz. %	217.65%	64.71%	29.41%	52.94%	94.12%	188.24%	100.00%	-
NAPS	2.26	2.31	2.28	2.32	2.55	2.47	2.20	0.44%
YoY %	-2.16%	1.32%	-1.72%	-9.02%	3.24%	12.27%	-	-
Horiz. %	102.73%	105.00%	103.64%	105.45%	115.91%	112.27%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 614,443
RPS	146.63	124.06	110.24	98.44	151.94	139.94	103.10	6.04%
YoY %	18.19%	12.54%	11.99%	-35.21%	8.58%	35.73%	-	-
Horiz. %	142.22%	120.33%	106.93%	95.48%	147.37%	135.73%	100.00%	-
EPS	13.13	6.22	4.39	85.54	12.89	25.65	10.34	4.05%
YoY %	111.09%	41.69%	-94.87%	563.62%	-49.75%	148.07%	-	-
Horiz. %	126.98%	60.15%	42.46%	827.27%	124.66%	248.07%	100.00%	-
DPS	18.50	5.48	2.47	4.38	5.52	10.92	5.77	21.42%
YoY %	237.59%	121.86%	-43.61%	-20.65%	-49.45%	89.25%	-	-
Horiz. %	320.62%	94.97%	42.81%	75.91%	95.67%	189.25%	100.00%	-
NAPS	2.26	2.307	2.2671	2.2891	1.7745	1.6987	1.494	7.13%
YoY %	-2.04%	1.76%	-0.96%	29.00%	4.46%	13.70%	-	-
Horiz. %	151.27%	154.42%	151.75%	153.22%	118.78%	113.70%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.765	0.67	0.755	0.91	2.25	1.84	1.84	-
P/RPS	0.52	0.54	0.68	0.91	1.03	0.90	1.21	-13.12%
YoY %	-3.70%	-20.59%	-25.27%	-11.65%	14.44%	-25.62%	-	-
Horiz. %	42.98%	44.63%	56.20%	75.21%	85.12%	74.38%	100.00%	-
P/EPS	5.83	10.75	17.11	1.05	12.14	4.93	12.09	-11.44%
YoY %	-45.77%	-37.17%	1,529.52%	-91.35%	146.25%	-59.22%	-	-
Horiz. %	48.22%	88.92%	141.52%	8.68%	100.41%	40.78%	100.00%	-
EY	17.16	9.30	5.85	95.27	8.23	20.27	8.27	12.93%
YoY %	84.52%	58.97%	-93.86%	1,057.59%	-59.40%	145.10%	-	-
Horiz. %	207.50%	112.45%	70.74%	1,152.00%	99.52%	245.10%	100.00%	-
DY	24.18	8.21	3.31	4.95	3.56	8.70	4.62	31.74%
YoY %	194.52%	148.04%	-33.13%	39.04%	-59.08%	88.31%	-	-
Horiz. %	523.38%	177.71%	71.65%	107.14%	77.06%	188.31%	100.00%	-
P/NAPS	0.34	0.29	0.33	0.39	0.88	0.74	0.84	-13.98%
YoY %	17.24%	-12.12%	-15.38%	-55.68%	18.92%	-11.90%	-	-
Horiz. %	40.48%	34.52%	39.29%	46.43%	104.76%	88.10%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/08/23	26/08/22	27/08/21	24/08/20	22/08/19	21/08/18	16/08/17	-
Price	0.90	0.68	0.79	0.81	1.30	1.87	1.86	-
P/RPS	0.61	0.55	0.71	0.81	0.60	0.92	1.23	-11.02%
YoY %	10.91%	-22.54%	-12.35%	35.00%	-34.78%	-25.20%	-	-
Horiz. %	49.59%	44.72%	57.72%	65.85%	48.78%	74.80%	100.00%	-
P/EPS	6.85	10.91	17.90	0.93	7.02	5.01	12.22	-9.19%
YoY %	-37.21%	-39.05%	1,824.73%	-86.75%	40.12%	-59.00%	-	-
Horiz. %	56.06%	89.28%	146.48%	7.61%	57.45%	41.00%	100.00%	-
EY	14.59	9.16	5.59	107.03	14.25	19.94	8.19	10.09%
YoY %	59.28%	63.86%	-94.78%	651.09%	-28.54%	143.47%	-	-
Horiz. %	178.14%	111.84%	68.25%	1,306.84%	173.99%	243.47%	100.00%	-
DY	20.56	8.09	3.16	5.56	6.15	8.56	4.57	28.46%
YoY %	154.14%	156.01%	-43.17%	-9.59%	-28.15%	87.31%	-	-
Horiz. %	449.89%	177.02%	69.15%	121.66%	134.57%	187.31%	100.00%	-
P/NAPS	0.40	0.29	0.35	0.35	0.51	0.76	0.85	-11.80%
YoY %	37.93%	-17.14%	0.00%	-31.37%	-32.89%	-10.59%	-	-
Horiz. %	47.06%	34.12%	41.18%	41.18%	60.00%	89.41%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

323

MPI

MALAYSIAN PACIFIC INDUSTRIES

321

GENTING

GENTING BHD

191

GENM

GENTING MALAYSIA BERHAD

158

DSONIC

DATASONIC GROUP BERHAD

153

MAYBANK

MALAYAN BANKING BHD

141

MYEG

MY E.G. SERVICES BHD

121

INARI

INARI AMERTRON BERHAD

118

YTLPOWR

YTL POWER INTERNATIONAL BHD

108

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More