[PARAMON] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 5.98%
YoY- -28.85%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 681,351 593,562 905,591 907,914 758,325 573,141 576,034 2.83%
PBT 70,316 51,830 146,125 151,271 182,169 112,477 101,694 -5.95%
Tax -27,605 450,904 -27,135 -38,668 -31,890 -23,804 -27,513 0.05%
NP 42,711 502,734 118,990 112,603 150,279 88,673 74,181 -8.78%
-
NP to SH 28,537 486,661 104,049 94,926 133,409 75,016 67,681 -13.39%
-
Tax Rate 39.26% -869.97% 18.57% 25.56% 17.51% 21.16% 27.05% -
Total Cost 638,640 90,828 786,601 795,311 608,046 484,468 501,853 4.09%
-
Net Worth 1,436,540 1,431,654 1,140,564 1,074,962 1,035,282 934,682 890,682 8.28%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 18,575 15,361 35,967 36,403 67,851 35,949 34,829 -9.93%
Div Payout % 65.09% 3.16% 34.57% 38.35% 50.86% 47.92% 51.46% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,436,540 1,431,654 1,140,564 1,074,962 1,035,282 934,682 890,682 8.28%
NOSH 619,198 614,443 606,683 428,271 424,295 422,933 422,124 6.58%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.27% 84.70% 13.14% 12.40% 19.82% 15.47% 12.88% -
ROE 1.99% 33.99% 9.12% 8.83% 12.89% 8.03% 7.60% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 110.04 96.60 149.27 211.99 178.73 135.52 136.46 -3.51%
EPS 4.61 79.20 17.15 22.16 31.44 17.74 16.03 -18.73%
DPS 3.00 2.50 5.93 8.50 16.00 8.50 8.25 -15.50%
NAPS 2.32 2.33 1.88 2.51 2.44 2.21 2.11 1.59%
Adjusted Per Share Value based on latest NOSH - 428,271
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 109.41 95.32 145.42 145.80 121.77 92.04 92.50 2.83%
EPS 4.58 78.15 16.71 15.24 21.42 12.05 10.87 -13.40%
DPS 2.98 2.47 5.78 5.85 10.90 5.77 5.59 -9.94%
NAPS 2.3069 2.299 1.8316 1.7262 1.6625 1.501 1.4303 8.28%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.695 0.825 1.22 2.04 1.77 1.39 1.68 -
P/RPS 0.63 0.85 0.82 0.96 0.99 1.03 1.23 -10.54%
P/EPS 15.08 1.04 7.11 9.20 5.63 7.84 10.48 6.24%
EY 6.63 96.00 14.06 10.87 17.76 12.76 9.54 -5.87%
DY 4.32 3.03 4.86 4.17 9.04 6.12 4.91 -2.10%
P/NAPS 0.30 0.35 0.65 0.81 0.73 0.63 0.80 -15.06%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 28/02/20 28/02/19 27/02/18 10/02/17 24/02/16 -
Price 0.675 0.86 1.29 2.15 1.94 1.60 1.55 -
P/RPS 0.61 0.89 0.86 1.01 1.09 1.18 1.14 -9.88%
P/EPS 14.65 1.09 7.52 9.70 6.17 9.02 9.67 7.16%
EY 6.83 92.10 13.29 10.31 16.21 11.09 10.34 -6.67%
DY 4.44 2.91 4.60 3.95 8.25 5.31 5.32 -2.96%
P/NAPS 0.29 0.37 0.69 0.86 0.80 0.72 0.73 -14.24%

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