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

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 5.81%
YoY- 13.35%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 777,631 603,914 524,366 576,265 500,368 456,249 474,271 8.58%
PBT 181,868 109,856 88,219 95,524 78,470 77,608 103,707 9.80%
Tax -31,684 -24,111 -23,971 -26,173 -20,154 -19,810 -37,038 -2.56%
NP 150,184 85,745 64,248 69,351 58,316 57,798 66,669 14.48%
-
NP to SH 132,080 72,310 54,184 66,101 58,316 57,798 66,669 12.06%
-
Tax Rate 17.42% 21.95% 27.17% 27.40% 25.68% 25.53% 35.71% -
Total Cost 627,447 518,169 460,118 506,914 442,052 398,451 407,602 7.45%
-
Net Worth 1,008,721 846,122 899,897 874,263 746,590 715,415 685,342 6.65%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 67,851 35,956 34,829 29,573 27,031 27,012 33,779 12.32%
Div Payout % 51.37% 49.73% 64.28% 44.74% 46.35% 46.74% 50.67% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,008,721 846,122 899,897 874,263 746,590 715,415 685,342 6.65%
NOSH 428,271 423,061 422,933 422,349 337,823 337,459 337,607 4.04%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.31% 14.20% 12.25% 12.03% 11.65% 12.67% 14.06% -
ROE 13.09% 8.55% 6.02% 7.56% 7.81% 8.08% 9.73% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 182.71 142.75 124.11 136.44 148.12 135.20 140.48 4.47%
EPS 31.03 17.09 12.83 15.65 17.26 17.13 19.75 7.81%
DPS 16.00 8.50 8.25 7.00 8.00 8.00 10.00 8.14%
NAPS 2.37 2.00 2.13 2.07 2.21 2.12 2.03 2.61%
Adjusted Per Share Value based on latest NOSH - 422,349
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 124.87 96.97 84.20 92.53 80.35 73.26 76.15 8.58%
EPS 21.21 11.61 8.70 10.61 9.36 9.28 10.71 12.05%
DPS 10.90 5.77 5.59 4.75 4.34 4.34 5.42 12.34%
NAPS 1.6197 1.3586 1.445 1.4038 1.1988 1.1488 1.1005 6.65%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
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%
P/EPS 6.38 10.18 12.40 9.84 9.62 9.05 8.10 -3.89%
EY 15.67 9.82 8.07 10.16 10.40 11.05 12.34 4.06%
DY 8.08 4.89 5.19 4.55 4.82 5.16 6.25 4.37%
P/NAPS 0.84 0.87 0.75 0.74 0.75 0.73 0.79 1.02%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
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%
P/EPS 6.41 11.06 12.16 10.86 9.33 9.98 7.95 -3.52%
EY 15.59 9.04 8.22 9.21 10.72 10.02 12.58 3.63%
DY 8.04 4.50 5.29 4.12 4.97 4.68 6.37 3.95%
P/NAPS 0.84 0.95 0.73 0.82 0.73 0.81 0.77 1.46%

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