[PARAMON] YoY TTM Result on 31-Mar-2015 [#1]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	777,631	603,914	524,366	576,265	500,368	456,249	474,271	8.58%
YoY %	28.77%	15.17%	-9.01%	15.17%	9.67%	-3.80%	-	-
Horiz. %	163.96%	127.34%	110.56%	121.51%	105.50%	96.20%	100.00%	-
PBT	181,868	109,856	88,219	95,524	78,470	77,608	103,707	9.80%
YoY %	65.55%	24.53%	-7.65%	21.73%	1.11%	-25.17%	-	-
Horiz. %	175.37%	105.93%	85.07%	92.11%	75.67%	74.83%	100.00%	-
Tax	-31,684	-24,111	-23,971	-26,173	-20,154	-19,810	-37,038	-2.56%
YoY %	-31.41%	-0.58%	8.41%	-29.87%	-1.74%	46.51%	-	-
Horiz. %	85.54%	65.10%	64.72%	70.67%	54.41%	53.49%	100.00%	-
NP	150,184	85,745	64,248	69,351	58,316	57,798	66,669	14.48%
YoY %	75.15%	33.46%	-7.36%	18.92%	0.90%	-13.31%	-	-
Horiz. %	225.27%	128.61%	96.37%	104.02%	87.47%	86.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,080	72,310	54,184	66,101	58,316	57,798	66,669	12.06%
YoY %	82.66%	33.45%	-18.03%	13.35%	0.90%	-13.31%	-	-
Horiz. %	198.11%	108.46%	81.27%	99.15%	87.47%	86.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.42%	21.95%	27.17%	27.40%	25.68%	25.53%	35.71%	-
YoY %	-20.64%	-19.21%	-0.84%	6.70%	0.59%	-28.51%	-	-
Horiz. %	48.78%	61.47%	76.09%	76.73%	71.91%	71.49%	100.00%	-
Total Cost	627,447	518,169	460,118	506,914	442,052	398,451	407,602	7.45%
YoY %	21.09%	12.62%	-9.23%	14.67%	10.94%	-2.25%	-	-
Horiz. %	153.94%	127.13%	112.88%	124.36%	108.45%	97.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,008,721	846,122	899,897	874,263	746,590	715,415	685,342	6.65%
YoY %	19.22%	-5.98%	2.93%	17.10%	4.36%	4.39%	-	-
Horiz. %	147.19%	123.46%	131.31%	127.57%	108.94%	104.39%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	67,851	35,956	34,829	29,573	27,031	27,012	33,779	12.32%
YoY %	88.71%	3.24%	17.77%	9.40%	0.07%	-20.03%	-	-
Horiz. %	200.87%	106.44%	103.11%	87.55%	80.02%	79.97%	100.00%	-
Div Payout %	51.37%	49.73%	64.28%	44.74%	46.35%	46.74%	50.67%	-
YoY %	3.30%	-22.64%	43.67%	-3.47%	-0.83%	-7.76%	-	-
Horiz. %	101.38%	98.14%	126.86%	88.30%	91.47%	92.24%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	1,008,721	846,122	899,897	874,263	746,590	715,415	685,342	6.65%
YoY %	19.22%	-5.98%	2.93%	17.10%	4.36%	4.39%	-	-
Horiz. %	147.19%	123.46%	131.31%	127.57%	108.94%	104.39%	100.00%	-
NOSH	428,271	423,061	422,933	422,349	337,823	337,459	337,607	4.04%
YoY %	1.23%	0.03%	0.14%	25.02%	0.11%	-0.04%	-	-
Horiz. %	126.85%	125.31%	125.27%	125.10%	100.06%	99.96%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	19.31%	14.20%	12.25%	12.03%	11.65%	12.67%	14.06%	-
YoY %	35.99%	15.92%	1.83%	3.26%	-8.05%	-9.89%	-	-
Horiz. %	137.34%	101.00%	87.13%	85.56%	82.86%	90.11%	100.00%	-
ROE	13.09%	8.55%	6.02%	7.56%	7.81%	8.08%	9.73%	-
YoY %	53.10%	42.03%	-20.37%	-3.20%	-3.34%	-16.96%	-	-
Horiz. %	134.53%	87.87%	61.87%	77.70%	80.27%	83.04%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	182.71	142.75	124.11	136.44	148.12	135.20	140.48	4.47%
YoY %	27.99%	15.02%	-9.04%	-7.89%	9.56%	-3.76%	-	-
Horiz. %	130.06%	101.62%	88.35%	97.12%	105.44%	96.24%	100.00%	-
EPS	31.03	17.09	12.83	15.65	17.26	17.13	19.75	7.81%
YoY %	81.57%	33.20%	-18.02%	-9.33%	0.76%	-13.27%	-	-
Horiz. %	157.11%	86.53%	64.96%	79.24%	87.39%	86.73%	100.00%	-
DPS	16.00	8.50	8.25	7.00	8.00	8.00	10.00	8.14%
YoY %	88.24%	3.03%	17.86%	-12.50%	0.00%	-20.00%	-	-
Horiz. %	160.00%	85.00%	82.50%	70.00%	80.00%	80.00%	100.00%	-
NAPS	2.37	2.00	2.13	2.07	2.21	2.12	2.03	2.61%
YoY %	18.50%	-6.10%	2.90%	-6.33%	4.25%	4.43%	-	-
Horiz. %	116.75%	98.52%	104.93%	101.97%	108.87%	104.43%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 422,349
RPS	124.78	96.91	84.14	92.47	80.29	73.21	76.10	8.58%
YoY %	28.76%	15.18%	-9.01%	15.17%	9.67%	-3.80%	-	-
Horiz. %	163.97%	127.35%	110.57%	121.51%	105.51%	96.20%	100.00%	-
EPS	21.19	11.60	8.69	10.61	9.36	9.27	10.70	12.05%
YoY %	82.67%	33.49%	-18.10%	13.35%	0.97%	-13.36%	-	-
Horiz. %	198.04%	108.41%	81.21%	99.16%	87.48%	86.64%	100.00%	-
DPS	10.89	5.77	5.59	4.75	4.34	4.33	5.42	12.32%
YoY %	88.73%	3.22%	17.68%	9.45%	0.23%	-20.11%	-	-
Horiz. %	200.92%	106.46%	103.14%	87.64%	80.07%	79.89%	100.00%	-
NAPS	1.6186	1.3577	1.444	1.4029	1.198	1.148	1.0997	6.65%
YoY %	19.22%	-5.98%	2.93%	17.10%	4.36%	4.39%	-	-
Horiz. %	147.19%	123.46%	131.31%	127.57%	108.94%	104.39%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	1.98	1.74	1.59	1.54	1.66	1.55	1.60	-
P/RPS	1.08	1.22	1.28	1.13	1.12	1.15	1.14	-0.89%
YoY %	-11.48%	-4.69%	13.27%	0.89%	-2.61%	0.88%	-	-
Horiz. %	94.74%	107.02%	112.28%	99.12%	98.25%	100.88%	100.00%	-
P/EPS	6.38	10.18	12.40	9.84	9.62	9.05	8.10	-3.89%
YoY %	-37.33%	-17.90%	26.02%	2.29%	6.30%	11.73%	-	-
Horiz. %	78.77%	125.68%	153.09%	121.48%	118.77%	111.73%	100.00%	-
EY	15.67	9.82	8.07	10.16	10.40	11.05	12.34	4.06%
YoY %	59.57%	21.69%	-20.57%	-2.31%	-5.88%	-10.45%	-	-
Horiz. %	126.99%	79.58%	65.40%	82.33%	84.28%	89.55%	100.00%	-
DY	8.08	4.89	5.19	4.55	4.82	5.16	6.25	4.37%
YoY %	65.24%	-5.78%	14.07%	-5.60%	-6.59%	-17.44%	-	-
Horiz. %	129.28%	78.24%	83.04%	72.80%	77.12%	82.56%	100.00%	-
P/NAPS	0.84	0.87	0.75	0.74	0.75	0.73	0.79	1.02%
YoY %	-3.45%	16.00%	1.35%	-1.33%	2.74%	-7.59%	-	-
Horiz. %	106.33%	110.13%	94.94%	93.67%	94.94%	92.41%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	23/05/18	17/05/17	11/05/16	19/05/15	28/05/14	22/05/13	15/05/12	-
Price	1.99	1.89	1.56	1.70	1.61	1.71	1.57	-
P/RPS	1.09	1.32	1.26	1.25	1.09	1.26	1.12	-0.45%
YoY %	-17.42%	4.76%	0.80%	14.68%	-13.49%	12.50%	-	-
Horiz. %	97.32%	117.86%	112.50%	111.61%	97.32%	112.50%	100.00%	-
P/EPS	6.41	11.06	12.16	10.86	9.33	9.98	7.95	-3.52%
YoY %	-42.04%	-9.05%	11.97%	16.40%	-6.51%	25.53%	-	-
Horiz. %	80.63%	139.12%	152.96%	136.60%	117.36%	125.53%	100.00%	-
EY	15.59	9.04	8.22	9.21	10.72	10.02	12.58	3.63%
YoY %	72.46%	9.98%	-10.75%	-14.09%	6.99%	-20.35%	-	-
Horiz. %	123.93%	71.86%	65.34%	73.21%	85.21%	79.65%	100.00%	-
DY	8.04	4.50	5.29	4.12	4.97	4.68	6.37	3.95%
YoY %	78.67%	-14.93%	28.40%	-17.10%	6.20%	-26.53%	-	-
Horiz. %	126.22%	70.64%	83.05%	64.68%	78.02%	73.47%	100.00%	-
P/NAPS	0.84	0.95	0.73	0.82	0.73	0.81	0.77	1.46%
YoY %	-11.58%	30.14%	-10.98%	12.33%	-9.88%	5.19%	-	-
Horiz. %	109.09%	123.38%	94.81%	106.49%	94.81%	105.19%	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