[PARAMON] YoY TTM Result on 30-Sep-2015 [#3]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	890,878	698,321	541,471	585,631	487,830	491,578	474,168	11.07%
YoY %	27.57%	28.97%	-7.54%	20.05%	-0.76%	3.67%	-	-
Horiz. %	187.88%	147.27%	114.19%	123.51%	102.88%	103.67%	100.00%	-
PBT	145,305	182,246	97,415	95,507	90,516	70,994	88,178	8.67%
YoY %	-20.27%	87.08%	2.00%	5.51%	27.50%	-19.49%	-	-
Horiz. %	164.79%	206.68%	110.48%	108.31%	102.65%	80.51%	100.00%	-
Tax	-39,056	-26,838	-24,123	-27,758	-22,172	-18,412	-28,948	5.11%
YoY %	-45.53%	-11.25%	13.10%	-25.19%	-20.42%	36.40%	-	-
Horiz. %	134.92%	92.71%	83.33%	95.89%	76.59%	63.60%	100.00%	-
NP	106,249	155,408	73,292	67,749	68,344	52,582	59,230	10.22%
YoY %	-31.63%	112.04%	8.18%	-0.87%	29.98%	-11.22%	-	-
Horiz. %	179.38%	262.38%	123.74%	114.38%	115.39%	88.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,567	138,977	59,662	62,878	66,732	52,582	59,230	7.13%
YoY %	-35.55%	132.94%	-5.11%	-5.78%	26.91%	-11.22%	-	-
Horiz. %	151.22%	234.64%	100.73%	106.16%	112.67%	88.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.88%	14.73%	24.76%	29.06%	24.50%	25.93%	32.83%	-
YoY %	82.48%	-40.51%	-14.80%	18.61%	-5.51%	-21.02%	-	-
Horiz. %	81.88%	44.87%	75.42%	88.52%	74.63%	78.98%	100.00%	-
Total Cost	784,629	542,913	468,179	517,882	419,486	438,996	414,938	11.19%
YoY %	44.52%	15.96%	-9.60%	23.46%	-4.44%	5.80%	-	-
Horiz. %	189.10%	130.84%	112.83%	124.81%	101.10%	105.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,036,418	1,005,581	900,848	873,562	800,100	712,774	685,287	7.13%
YoY %	3.07%	11.63%	3.12%	9.18%	12.25%	4.01%	-	-
Horiz. %	151.24%	146.74%	131.46%	127.47%	116.75%	104.01%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	67,986	35,948	34,845	31,683	27,026	25,331	27,020	16.61%
YoY %	89.12%	3.17%	9.98%	17.23%	6.69%	-6.25%	-	-
Horiz. %	251.61%	133.04%	128.96%	117.26%	100.02%	93.75%	100.00%	-
Div Payout %	75.91%	25.87%	58.40%	50.39%	40.50%	48.18%	45.62%	-
YoY %	193.43%	-55.70%	15.90%	24.42%	-15.94%	5.61%	-	-
Horiz. %	166.40%	56.71%	128.01%	110.46%	88.78%	105.61%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	1,036,418	1,005,581	900,848	873,562	800,100	712,774	685,287	7.13%
YoY %	3.07%	11.63%	3.12%	9.18%	12.25%	4.01%	-	-
Horiz. %	151.24%	146.74%	131.46%	127.47%	116.75%	104.01%	100.00%	-
NOSH	428,271	424,295	422,933	422,010	402,060	337,807	337,579	4.04%
YoY %	0.94%	0.32%	0.22%	4.96%	19.02%	0.07%	-	-
Horiz. %	126.87%	125.69%	125.28%	125.01%	119.10%	100.07%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	11.93%	22.25%	13.54%	11.57%	14.01%	10.70%	12.49%	-
YoY %	-46.38%	64.33%	17.03%	-17.42%	30.93%	-14.33%	-	-
Horiz. %	95.52%	178.14%	108.41%	92.63%	112.17%	85.67%	100.00%	-
ROE	8.64%	13.82%	6.62%	7.20%	8.34%	7.38%	8.64%	-
YoY %	-37.48%	108.76%	-8.06%	-13.67%	13.01%	-14.58%	-	-
Horiz. %	100.00%	159.95%	76.62%	83.33%	96.53%	85.42%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	208.02	164.58	128.03	138.77	121.33	145.52	140.46	6.76%
YoY %	26.39%	28.55%	-7.74%	14.37%	-16.62%	3.60%	-	-
Horiz. %	148.10%	117.17%	91.15%	98.80%	86.38%	103.60%	100.00%	-
EPS	20.91	32.75	14.11	14.90	16.60	15.57	17.55	2.96%
YoY %	-36.15%	132.10%	-5.30%	-10.24%	6.62%	-11.28%	-	-
Horiz. %	119.15%	186.61%	80.40%	84.90%	94.59%	88.72%	100.00%	-
DPS	16.00	8.50	8.25	7.50	6.72	7.50	8.00	12.24%
YoY %	88.24%	3.03%	10.00%	11.61%	-10.40%	-6.25%	-	-
Horiz. %	200.00%	106.25%	103.12%	93.75%	84.00%	93.75%	100.00%	-
NAPS	2.42	2.37	2.13	2.07	1.99	2.11	2.03	2.97%
YoY %	2.11%	11.27%	2.90%	4.02%	-5.69%	3.94%	-	-
Horiz. %	119.21%	116.75%	104.93%	101.97%	98.03%	103.94%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 422,010
RPS	143.06	112.14	86.95	94.04	78.34	78.94	76.14	11.07%
YoY %	27.57%	28.97%	-7.54%	20.04%	-0.76%	3.68%	-	-
Horiz. %	187.89%	147.28%	114.20%	123.51%	102.89%	103.68%	100.00%	-
EPS	14.38	22.32	9.58	10.10	10.72	8.44	9.51	7.13%
YoY %	-35.57%	132.99%	-5.15%	-5.78%	27.01%	-11.25%	-	-
Horiz. %	151.21%	234.70%	100.74%	106.20%	112.72%	88.75%	100.00%	-
DPS	10.92	5.77	5.60	5.09	4.34	4.07	4.34	16.61%
YoY %	89.25%	3.04%	10.02%	17.28%	6.63%	-6.22%	-	-
Horiz. %	251.61%	132.95%	129.03%	117.28%	100.00%	93.78%	100.00%	-
NAPS	1.6643	1.6148	1.4466	1.4028	1.2848	1.1446	1.1005	7.13%
YoY %	3.07%	11.63%	3.12%	9.18%	12.25%	4.01%	-	-
Horiz. %	151.23%	146.73%	131.45%	127.47%	116.75%	104.01%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	2.13	1.71	1.38	1.68	1.54	1.51	1.51	-
P/RPS	1.02	1.04	1.08	1.21	1.27	1.04	1.08	-0.94%
YoY %	-1.92%	-3.70%	-10.74%	-4.72%	22.12%	-3.70%	-	-
Horiz. %	94.44%	96.30%	100.00%	112.04%	117.59%	96.30%	100.00%	-
P/EPS	10.18	5.22	9.78	11.28	9.28	9.70	8.61	2.82%
YoY %	95.02%	-46.63%	-13.30%	21.55%	-4.33%	12.66%	-	-
Horiz. %	118.23%	60.63%	113.59%	131.01%	107.78%	112.66%	100.00%	-
EY	9.82	19.15	10.22	8.87	10.78	10.31	11.62	-2.76%
YoY %	-48.72%	87.38%	15.22%	-17.72%	4.56%	-11.27%	-	-
Horiz. %	84.51%	164.80%	87.95%	76.33%	92.77%	88.73%	100.00%	-
DY	7.51	4.97	5.98	4.46	4.36	4.97	5.30	5.97%
YoY %	51.11%	-16.89%	34.08%	2.29%	-12.27%	-6.23%	-	-
Horiz. %	141.70%	93.77%	112.83%	84.15%	82.26%	93.77%	100.00%	-
P/NAPS	0.88	0.72	0.65	0.81	0.77	0.72	0.74	2.92%
YoY %	22.22%	10.77%	-19.75%	5.19%	6.94%	-2.70%	-	-
Horiz. %	118.92%	97.30%	87.84%	109.46%	104.05%	97.30%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	21/11/18	14/11/17	23/11/16	19/11/15	26/11/14	21/11/13	28/11/12	-
Price	2.08	1.73	1.37	1.61	1.52	1.56	1.49	-
P/RPS	1.00	1.05	1.07	1.16	1.25	1.07	1.06	-0.96%
YoY %	-4.76%	-1.87%	-7.76%	-7.20%	16.82%	0.94%	-	-
Horiz. %	94.34%	99.06%	100.94%	109.43%	117.92%	100.94%	100.00%	-
P/EPS	9.95	5.28	9.71	10.81	9.16	10.02	8.49	2.67%
YoY %	88.45%	-45.62%	-10.18%	18.01%	-8.58%	18.02%	-	-
Horiz. %	117.20%	62.19%	114.37%	127.33%	107.89%	118.02%	100.00%	-
EY	10.05	18.93	10.30	9.25	10.92	9.98	11.78	-2.61%
YoY %	-46.91%	83.79%	11.35%	-15.29%	9.42%	-15.28%	-	-
Horiz. %	85.31%	160.70%	87.44%	78.52%	92.70%	84.72%	100.00%	-
DY	7.69	4.91	6.02	4.66	4.42	4.81	5.37	6.16%
YoY %	56.62%	-18.44%	29.18%	5.43%	-8.11%	-10.43%	-	-
Horiz. %	143.20%	91.43%	112.10%	86.78%	82.31%	89.57%	100.00%	-
P/NAPS	0.86	0.73	0.64	0.78	0.76	0.74	0.73	2.76%
YoY %	17.81%	14.06%	-17.95%	2.63%	2.70%	1.37%	-	-
Horiz. %	117.81%	100.00%	87.67%	106.85%	104.11%	101.37%	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 - 04 June 2024

MQ Trader

MQ Trading Signals

2024-06-04 09:00:00

OBV

30 Mins

SELL

2024-06-04 09:00:00

ADX

5 Mins

SELL

2024-06-04 09:00:00

OBV

Hourly

SELL

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

DSONIC

DATASONIC GROUP BERHAD

694

JCY

JCY INTERNATIONAL BERHAD

651

NOTION

NOTION VTEC BHD

626

HLIND

HONG LEONG INDUSTRIES BHD

473

MPI

MALAYSIAN PACIFIC INDUSTRIES

453

PTRANS

PERAK TRANSIT BERHAD

441

YTLPOWR

YTL POWER INTERNATIONAL BHD

388

GENTING

GENTING BHD

349

MAYBANK

MALAYAN BANKING BHD

291

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

JCY

0.595

+0.07

138,308,500

HSI-CV7

0.155

+0.02

134,043,300

HSI-HU8

0.125

-0.005

128,181,400

SNS

0.655

+0.05

88,666,100

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.10

0.00

68,232,300

SEALINK

0.305

+0.025

63,008,000

E&O-LR

0.055

+0.01

56,261,700

FAJAR-WC

0.125

+0.015

48,349,700

More active Stocks

DLADY

37.00

+1.00

63,500

MPI

37.70

+0.86

297,300

PANAMY

20.56

+0.36

57,500

KLK

21.20

+0.34

2,050,800

SAM

6.26

+0.30

650,900

HLFG

17.32

+0.30

465,500

MISC

8.60

+0.26

8,727,500

PMETAL

5.83

+0.23

32,490,100

HLBANK

19.48

+0.22

756,400

SIMEPLT

4.45

+0.20

9,261,500

More gainer Stocks

CARLSBG

19.26

-0.54

347,200

PETDAG

19.36

-0.44

1,050,900

AJI

15.94

-0.40

124,500

BAT

8.55

-0.35

118,700

HLIND

11.40

-0.28

90,200

ALLIANZ

22.08

-0.22

47,200

GCB-C5

1.07

-0.21

5,000

MCEMENT

5.01

-0.19

2,214,700

TIMECOM

5.09

-0.19

1,307,200

ORIENT

6.97

-0.18

1,220,900

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