[PARAMON] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
11-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -19.94%
YoY- -18.03%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 937,112 777,631 603,914 524,366 576,265 500,368 456,249 12.73%
PBT 152,461 181,868 109,856 88,219 95,524 78,470 77,608 11.90%
Tax -41,030 -31,684 -24,111 -23,971 -26,173 -20,154 -19,810 12.89%
NP 111,431 150,184 85,745 64,248 69,351 58,316 57,798 11.55%
-
NP to SH 94,128 132,080 72,310 54,184 66,101 58,316 57,798 8.46%
-
Tax Rate 26.91% 17.42% 21.95% 27.17% 27.40% 25.68% 25.53% -
Total Cost 825,681 627,447 518,169 460,118 506,914 442,052 398,451 12.90%
-
Net Worth 1,066,397 1,008,721 846,122 899,897 874,263 746,590 715,415 6.87%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 36,403 67,851 35,956 34,829 29,573 27,031 27,012 5.09%
Div Payout % 38.67% 51.37% 49.73% 64.28% 44.74% 46.35% 46.74% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,066,397 1,008,721 846,122 899,897 874,263 746,590 715,415 6.87%
NOSH 433,344 428,271 423,061 422,933 422,349 337,823 337,459 4.25%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.89% 19.31% 14.20% 12.25% 12.03% 11.65% 12.67% -
ROE 8.83% 13.09% 8.55% 6.02% 7.56% 7.81% 8.08% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 218.81 182.71 142.75 124.11 136.44 148.12 135.20 8.35%
EPS 21.98 31.03 17.09 12.83 15.65 17.26 17.13 4.24%
DPS 8.50 16.00 8.50 8.25 7.00 8.00 8.00 1.01%
NAPS 2.49 2.37 2.00 2.13 2.07 2.21 2.12 2.71%
Adjusted Per Share Value based on latest NOSH - 422,933
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 150.49 124.88 96.98 84.20 92.54 80.35 73.27 12.73%
EPS 15.12 21.21 11.61 8.70 10.61 9.36 9.28 8.47%
DPS 5.85 10.90 5.77 5.59 4.75 4.34 4.34 5.09%
NAPS 1.7125 1.6198 1.3587 1.4451 1.4039 1.1989 1.1488 6.87%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.02 1.98 1.74 1.59 1.54 1.66 1.55 -
P/RPS 0.92 1.08 1.22 1.28 1.13 1.12 1.15 -3.64%
P/EPS 9.19 6.38 10.18 12.40 9.84 9.62 9.05 0.25%
EY 10.88 15.67 9.82 8.07 10.16 10.40 11.05 -0.25%
DY 4.21 8.08 4.89 5.19 4.55 4.82 5.16 -3.33%
P/NAPS 0.81 0.84 0.87 0.75 0.74 0.75 0.73 1.74%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 23/05/18 17/05/17 11/05/16 19/05/15 28/05/14 22/05/13 -
Price 2.08 1.99 1.89 1.56 1.70 1.61 1.71 -
P/RPS 0.95 1.09 1.32 1.26 1.25 1.09 1.26 -4.59%
P/EPS 9.46 6.41 11.06 12.16 10.86 9.33 9.98 -0.88%
EY 10.57 15.59 9.04 8.22 9.21 10.72 10.02 0.89%
DY 4.09 8.04 4.50 5.29 4.12 4.97 4.68 -2.21%
P/NAPS 0.84 0.84 0.95 0.73 0.82 0.73 0.81 0.60%

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