[PARAMON] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -6.83%
YoY- -5.11%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 952,738 890,878 698,321 541,471 585,631 487,830 491,578 11.65%
PBT 152,385 145,305 182,246 97,415 95,507 90,516 70,994 13.56%
Tax -41,803 -39,056 -26,838 -24,123 -27,758 -22,172 -18,412 14.63%
NP 110,582 106,249 155,408 73,292 67,749 68,344 52,582 13.18%
-
NP to SH 94,979 89,567 138,977 59,662 62,878 66,732 52,582 10.35%
-
Tax Rate 27.43% 26.88% 14.73% 24.76% 29.06% 24.50% 25.93% -
Total Cost 842,156 784,629 542,913 468,179 517,882 419,486 438,996 11.46%
-
Net Worth 1,098,096 1,036,418 1,005,581 900,848 873,562 800,100 712,774 7.46%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 34,363 67,986 35,948 34,845 31,683 27,026 25,331 5.21%
Div Payout % 36.18% 75.91% 25.87% 58.40% 50.39% 40.50% 48.18% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,098,096 1,036,418 1,005,581 900,848 873,562 800,100 712,774 7.46%
NOSH 606,683 428,271 424,295 422,933 422,010 402,060 337,807 10.24%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.61% 11.93% 22.25% 13.54% 11.57% 14.01% 10.70% -
ROE 8.65% 8.64% 13.82% 6.62% 7.20% 8.34% 7.38% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 157.04 208.02 164.58 128.03 138.77 121.33 145.52 1.27%
EPS 15.66 20.91 32.75 14.11 14.90 16.60 15.57 0.09%
DPS 5.66 16.00 8.50 8.25 7.50 6.72 7.50 -4.58%
NAPS 1.81 2.42 2.37 2.13 2.07 1.99 2.11 -2.52%
Adjusted Per Share Value based on latest NOSH - 422,933
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 152.88 142.95 112.06 86.89 93.97 78.28 78.88 11.65%
EPS 15.24 14.37 22.30 9.57 10.09 10.71 8.44 10.34%
DPS 5.51 10.91 5.77 5.59 5.08 4.34 4.06 5.21%
NAPS 1.762 1.6631 1.6136 1.4455 1.4018 1.2839 1.1437 7.46%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.33 2.13 1.71 1.38 1.68 1.54 1.51 -
P/RPS 0.85 1.02 1.04 1.08 1.21 1.27 1.04 -3.30%
P/EPS 8.50 10.18 5.22 9.78 11.28 9.28 9.70 -2.17%
EY 11.77 9.82 19.15 10.22 8.87 10.78 10.31 2.23%
DY 4.26 7.51 4.97 5.98 4.46 4.36 4.97 -2.53%
P/NAPS 0.73 0.88 0.72 0.65 0.81 0.77 0.72 0.23%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 21/11/18 14/11/17 23/11/16 19/11/15 26/11/14 21/11/13 -
Price 1.28 2.08 1.73 1.37 1.61 1.52 1.56 -
P/RPS 0.82 1.00 1.05 1.07 1.16 1.25 1.07 -4.33%
P/EPS 8.18 9.95 5.28 9.71 10.81 9.16 10.02 -3.32%
EY 12.23 10.05 18.93 10.30 9.25 10.92 9.98 3.44%
DY 4.43 7.69 4.91 6.02 4.66 4.42 4.81 -1.36%
P/NAPS 0.71 0.86 0.73 0.64 0.78 0.76 0.74 -0.68%

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