[PARAMON] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.75%
YoY- -5.23%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 573,141 576,034 510,043 512,073 450,048 473,844 432,251 4.80%
PBT 112,477 101,694 85,756 75,096 76,247 110,350 177,116 -7.28%
Tax -23,804 -27,513 -21,670 -21,593 -19,793 -38,593 -28,916 -3.18%
NP 88,673 74,181 64,086 53,503 56,454 71,757 148,200 -8.19%
-
NP to SH 75,016 67,681 62,474 53,503 56,454 71,757 148,200 -10.71%
-
Tax Rate 21.16% 27.05% 25.27% 28.75% 25.96% 34.97% 16.33% -
Total Cost 484,468 501,853 445,957 458,570 393,594 402,087 284,051 9.29%
-
Net Worth 934,682 890,682 853,471 726,244 698,754 672,081 612,765 7.28%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 35,949 34,829 29,573 27,031 27,012 33,779 40,329 -1.89%
Div Payout % 47.92% 51.46% 47.34% 50.52% 47.85% 47.08% 27.21% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 934,682 890,682 853,471 726,244 698,754 672,081 612,765 7.28%
NOSH 422,933 422,124 422,510 337,788 337,562 337,729 116,495 23.94%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.47% 12.88% 12.56% 10.45% 12.54% 15.14% 34.29% -
ROE 8.03% 7.60% 7.32% 7.37% 8.08% 10.68% 24.19% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 135.52 136.46 120.72 151.60 133.32 140.30 371.05 -15.44%
EPS 17.74 16.03 14.79 15.84 16.72 21.25 127.22 -27.96%
DPS 8.50 8.25 7.00 8.00 8.00 10.00 34.62 -20.85%
NAPS 2.21 2.11 2.02 2.15 2.07 1.99 5.26 -13.44%
Adjusted Per Share Value based on latest NOSH - 337,788
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 91.97 92.43 81.84 82.17 72.22 76.03 69.36 4.81%
EPS 12.04 10.86 10.02 8.59 9.06 11.51 23.78 -10.71%
DPS 5.77 5.59 4.75 4.34 4.33 5.42 6.47 -1.88%
NAPS 1.4998 1.4292 1.3695 1.1654 1.1212 1.0784 0.9833 7.28%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.39 1.68 1.54 1.52 1.50 1.54 1.61 -
P/RPS 1.03 1.23 1.28 1.00 1.13 1.10 0.43 15.65%
P/EPS 7.84 10.48 10.41 9.60 8.97 7.25 1.27 35.40%
EY 12.76 9.54 9.60 10.42 11.15 13.80 79.02 -26.18%
DY 6.12 4.91 4.55 5.26 5.33 6.49 21.50 -18.87%
P/NAPS 0.63 0.80 0.76 0.71 0.72 0.77 0.31 12.53%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 10/02/17 24/02/16 24/02/15 27/02/14 28/02/13 24/02/12 24/02/11 -
Price 1.60 1.55 1.55 1.57 1.61 1.65 1.61 -
P/RPS 1.18 1.14 1.28 1.04 1.21 1.18 0.43 18.30%
P/EPS 9.02 9.67 10.48 9.91 9.63 7.77 1.27 38.60%
EY 11.09 10.34 9.54 10.09 10.39 12.88 79.02 -27.89%
DY 5.31 5.32 4.52 5.10 4.97 6.06 21.50 -20.77%
P/NAPS 0.72 0.73 0.77 0.73 0.78 0.83 0.31 15.06%

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