[PARAMON] YoY TTM Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	524,366	576,265	500,368	456,249	474,271	433,745	423,859	3.60%
YoY %	-9.01%	15.17%	9.67%	-3.80%	9.34%	2.33%	-	-
Horiz. %	123.71%	135.96%	118.05%	107.64%	111.89%	102.33%	100.00%	-
PBT	88,219	95,524	78,470	77,608	103,707	180,737	88,693	-0.08%
YoY %	-7.65%	21.73%	1.11%	-25.17%	-42.62%	103.78%	-	-
Horiz. %	99.47%	107.70%	88.47%	87.50%	116.93%	203.78%	100.00%	-
Tax	-23,971	-26,173	-20,154	-19,810	-37,038	-29,732	-24,476	-0.34%
YoY %	8.41%	-29.87%	-1.74%	46.51%	-24.57%	-21.47%	-	-
Horiz. %	97.94%	106.93%	82.34%	80.94%	151.32%	121.47%	100.00%	-
NP	64,248	69,351	58,316	57,798	66,669	151,005	64,217	0.00%
YoY %	-7.36%	18.92%	0.90%	-13.31%	-55.85%	135.15%	-	-
Horiz. %	100.05%	107.99%	90.81%	90.00%	103.82%	235.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,184	66,101	58,316	57,798	66,669	151,005	64,217	-2.78%
YoY %	-18.03%	13.35%	0.90%	-13.31%	-55.85%	135.15%	-	-
Horiz. %	84.38%	102.93%	90.81%	90.00%	103.82%	235.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.17%	27.40%	25.68%	25.53%	35.71%	16.45%	27.60%	-
YoY %	-0.84%	6.70%	0.59%	-28.51%	117.08%	-40.40%	-	-
Horiz. %	98.44%	99.28%	93.04%	92.50%	129.38%	59.60%	100.00%	-
Total Cost	460,118	506,914	442,052	398,451	407,602	282,740	359,642	4.18%
YoY %	-9.23%	14.67%	10.94%	-2.25%	44.16%	-21.38%	-	-
Horiz. %	127.94%	140.95%	122.91%	110.79%	113.34%	78.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	899,897	874,263	746,590	715,415	685,342	653,758	544,870	8.71%
YoY %	2.93%	17.10%	4.36%	4.39%	4.83%	19.98%	-	-
Horiz. %	165.16%	160.45%	137.02%	131.30%	125.78%	119.98%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	34,829	29,573	27,031	27,012	33,779	40,329	30,390	2.29%
YoY %	17.77%	9.40%	0.07%	-20.03%	-16.24%	32.70%	-	-
Horiz. %	114.61%	97.31%	88.95%	88.88%	111.15%	132.70%	100.00%	-
Div Payout %	64.28%	44.74%	46.35%	46.74%	50.67%	26.71%	47.32%	-
YoY %	43.67%	-3.47%	-0.83%	-7.76%	89.70%	-43.55%	-	-
Horiz. %	135.84%	94.55%	97.95%	98.77%	107.08%	56.45%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	899,897	874,263	746,590	715,415	685,342	653,758	544,870	8.71%
YoY %	2.93%	17.10%	4.36%	4.39%	4.83%	19.98%	-	-
Horiz. %	165.16%	160.45%	137.02%	131.30%	125.78%	119.98%	100.00%	-
NOSH	422,933	422,349	337,823	337,459	337,607	120,619	111,883	24.78%
YoY %	0.14%	25.02%	0.11%	-0.04%	179.90%	7.81%	-	-
Horiz. %	378.01%	377.49%	301.94%	301.62%	301.75%	107.81%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	12.25%	12.03%	11.65%	12.67%	14.06%	34.81%	15.15%	-
YoY %	1.83%	3.26%	-8.05%	-9.89%	-59.61%	129.77%	-	-
Horiz. %	80.86%	79.41%	76.90%	83.63%	92.81%	229.77%	100.00%	-
ROE	6.02%	7.56%	7.81%	8.08%	9.73%	23.10%	11.79%	-
YoY %	-20.37%	-3.20%	-3.34%	-16.96%	-57.88%	95.93%	-	-
Horiz. %	51.06%	64.12%	66.24%	68.53%	82.53%	195.93%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	124.11	136.44	148.12	135.20	140.48	359.60	378.84	-16.95%
YoY %	-9.04%	-7.89%	9.56%	-3.76%	-60.93%	-5.08%	-	-
Horiz. %	32.76%	36.02%	39.10%	35.69%	37.08%	94.92%	100.00%	-
EPS	12.83	15.65	17.26	17.13	19.75	125.19	57.40	-22.07%
YoY %	-18.02%	-9.33%	0.76%	-13.27%	-84.22%	118.10%	-	-
Horiz. %	22.35%	27.26%	30.07%	29.84%	34.41%	218.10%	100.00%	-
DPS	8.25	7.00	8.00	8.00	10.00	33.44	27.16	-17.99%
YoY %	17.86%	-12.50%	0.00%	-20.00%	-70.10%	23.12%	-	-
Horiz. %	30.38%	25.77%	29.46%	29.46%	36.82%	123.12%	100.00%	-
NAPS	2.13	2.07	2.21	2.12	2.03	5.42	4.87	-12.86%
YoY %	2.90%	-6.33%	4.25%	4.43%	-62.55%	11.29%	-	-
Horiz. %	43.74%	42.51%	45.38%	43.53%	41.68%	111.29%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 337,459
RPS	84.20	92.53	80.35	73.26	76.15	69.65	68.06	3.60%
YoY %	-9.00%	15.16%	9.68%	-3.80%	9.33%	2.34%	-	-
Horiz. %	123.71%	135.95%	118.06%	107.64%	111.89%	102.34%	100.00%	-
EPS	8.70	10.61	9.36	9.28	10.71	24.25	10.31	-2.78%
YoY %	-18.00%	13.35%	0.86%	-13.35%	-55.84%	135.21%	-	-
Horiz. %	84.38%	102.91%	90.79%	90.01%	103.88%	235.21%	100.00%	-
DPS	5.59	4.75	4.34	4.34	5.42	6.48	4.88	2.28%
YoY %	17.68%	9.45%	0.00%	-19.93%	-16.36%	32.79%	-	-
Horiz. %	114.55%	97.34%	88.93%	88.93%	111.07%	132.79%	100.00%	-
NAPS	1.445	1.4038	1.1988	1.1488	1.1005	1.0498	0.8749	8.71%
YoY %	2.93%	17.10%	4.35%	4.39%	4.83%	19.99%	-	-
Horiz. %	165.16%	160.45%	137.02%	131.31%	125.79%	119.99%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	1.59	1.54	1.66	1.55	1.60	1.94	1.21	-
P/RPS	1.28	1.13	1.12	1.15	1.14	0.54	0.32	25.96%
YoY %	13.27%	0.89%	-2.61%	0.88%	111.11%	68.75%	-	-
Horiz. %	400.00%	353.12%	350.00%	359.37%	356.25%	168.75%	100.00%	-
P/EPS	12.40	9.84	9.62	9.05	8.10	1.55	2.11	34.29%
YoY %	26.02%	2.29%	6.30%	11.73%	422.58%	-26.54%	-	-
Horiz. %	587.68%	466.35%	455.92%	428.91%	383.89%	73.46%	100.00%	-
EY	8.07	10.16	10.40	11.05	12.34	64.53	47.44	-25.54%
YoY %	-20.57%	-2.31%	-5.88%	-10.45%	-80.88%	36.02%	-	-
Horiz. %	17.01%	21.42%	21.92%	23.29%	26.01%	136.02%	100.00%	-
DY	5.19	4.55	4.82	5.16	6.25	17.23	22.45	-21.64%
YoY %	14.07%	-5.60%	-6.59%	-17.44%	-63.73%	-23.25%	-	-
Horiz. %	23.12%	20.27%	21.47%	22.98%	27.84%	76.75%	100.00%	-
P/NAPS	0.75	0.74	0.75	0.73	0.79	0.36	0.25	20.07%
YoY %	1.35%	-1.33%	2.74%	-7.59%	119.44%	44.00%	-	-
Horiz. %	300.00%	296.00%	300.00%	292.00%	316.00%	144.00%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	11/05/16	19/05/15	28/05/14	22/05/13	15/05/12	19/05/11	20/05/10	-
Price	1.56	1.70	1.61	1.71	1.57	2.04	1.27	-
P/RPS	1.26	1.25	1.09	1.26	1.12	0.57	0.34	24.37%
YoY %	0.80%	14.68%	-13.49%	12.50%	96.49%	67.65%	-	-
Horiz. %	370.59%	367.65%	320.59%	370.59%	329.41%	167.65%	100.00%	-
P/EPS	12.16	10.86	9.33	9.98	7.95	1.63	2.21	32.83%
YoY %	11.97%	16.40%	-6.51%	25.53%	387.73%	-26.24%	-	-
Horiz. %	550.23%	491.40%	422.17%	451.58%	359.73%	73.76%	100.00%	-
EY	8.22	9.21	10.72	10.02	12.58	61.37	45.19	-24.70%
YoY %	-10.75%	-14.09%	6.99%	-20.35%	-79.50%	35.80%	-	-
Horiz. %	18.19%	20.38%	23.72%	22.17%	27.84%	135.80%	100.00%	-
DY	5.29	4.12	4.97	4.68	6.37	16.39	21.39	-20.75%
YoY %	28.40%	-17.10%	6.20%	-26.53%	-61.13%	-23.38%	-	-
Horiz. %	24.73%	19.26%	23.24%	21.88%	29.78%	76.62%	100.00%	-
P/NAPS	0.73	0.82	0.73	0.81	0.77	0.38	0.26	18.75%
YoY %	-10.98%	12.33%	-9.88%	5.19%	102.63%	46.15%	-	-
Horiz. %	280.77%	315.38%	280.77%	311.54%	296.15%	146.15%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos