[PARAMON] YoY TTM Result on 31-Mar-2023 [#1]

Stock

[PARAMON] PARAMOUNT CORPORATION BHD

Announcement Date

29-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- 10.9%

YoY- 113.54%

Quarter Report

PARAMON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	873,922	697,639	623,257	836,261	937,112	777,631	603,914	6.34%
YoY %	25.27%	11.93%	-25.47%	-10.76%	20.51%	28.77%	-	-
Horiz. %	144.71%	115.52%	103.20%	138.47%	155.17%	128.77%	100.00%	-
PBT	113,856	74,104	58,388	131,197	152,461	181,868	109,856	0.59%
YoY %	53.64%	26.92%	-55.50%	-13.95%	-16.17%	65.55%	-	-
Horiz. %	103.64%	67.46%	53.15%	119.43%	138.78%	165.55%	100.00%	-
Tax	-33,442	-27,477	-22,467	449,404	-41,030	-31,684	-24,111	5.60%
YoY %	-21.71%	-22.30%	-105.00%	1,195.31%	-29.50%	-31.41%	-	-
Horiz. %	138.70%	113.96%	93.18%	-1,863.90%	170.17%	131.41%	100.00%	-
NP	80,414	46,627	35,921	580,601	111,431	150,184	85,745	-1.06%
YoY %	72.46%	29.80%	-93.81%	421.04%	-25.80%	75.15%	-	-
Horiz. %	93.78%	54.38%	41.89%	677.13%	129.96%	175.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,762	31,264	22,004	564,838	94,128	132,080	72,310	-1.32%
YoY %	113.54%	42.08%	-96.10%	500.07%	-28.73%	82.66%	-	-
Horiz. %	92.33%	43.24%	30.43%	781.13%	130.17%	182.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.37%	37.08%	38.48%	-342.54%	26.91%	17.42%	21.95%	-
YoY %	-20.79%	-3.64%	111.23%	-1,372.91%	54.48%	-20.64%	-	-
Horiz. %	133.80%	168.93%	175.31%	-1,560.55%	122.60%	79.36%	100.00%	-
Total Cost	793,508	651,012	587,336	255,660	825,681	627,447	518,169	7.35%
YoY %	21.89%	10.84%	129.73%	-69.04%	31.59%	21.09%	-	-
Horiz. %	153.14%	125.64%	113.35%	49.34%	159.35%	121.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,399,934	1,438,650	1,430,348	1,590,194	1,066,397	1,008,721	846,122	8.74%
YoY %	-2.69%	0.58%	-10.05%	49.12%	5.72%	19.22%	-	-
Horiz. %	165.45%	170.03%	169.05%	187.94%	126.03%	119.22%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	111,946	18,575	15,361	35,967	36,403	67,851	35,956	20.82%
YoY %	502.67%	20.92%	-57.29%	-1.20%	-46.35%	88.71%	-	-
Horiz. %	311.34%	51.66%	42.72%	100.03%	101.24%	188.71%	100.00%	-
Div Payout %	167.68%	59.42%	69.81%	6.37%	38.67%	51.37%	49.73%	-
YoY %	182.19%	-14.88%	995.92%	-83.53%	-24.72%	3.30%	-	-
Horiz. %	337.18%	119.49%	140.38%	12.81%	77.76%	103.30%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	1,399,934	1,438,650	1,430,348	1,590,194	1,066,397	1,008,721	846,122	8.74%
YoY %	-2.69%	0.58%	-10.05%	49.12%	5.72%	19.22%	-	-
Horiz. %	165.45%	170.03%	169.05%	187.94%	126.03%	119.22%	100.00%	-
NOSH	622,726	620,819	619,198	614,443	433,344	428,271	423,061	6.65%
YoY %	0.31%	0.26%	0.77%	41.79%	1.18%	1.23%	-	-
Horiz. %	147.20%	146.74%	146.36%	145.24%	102.43%	101.23%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	9.20%	6.68%	5.76%	69.43%	11.89%	19.31%	14.20%	-
YoY %	37.72%	15.97%	-91.70%	483.94%	-38.43%	35.99%	-	-
Horiz. %	64.79%	47.04%	40.56%	488.94%	83.73%	135.99%	100.00%	-
ROE	4.77%	2.17%	1.54%	35.52%	8.83%	13.09%	8.55%	-
YoY %	119.82%	40.91%	-95.66%	302.27%	-32.54%	53.10%	-	-
Horiz. %	55.79%	25.38%	18.01%	415.44%	103.27%	153.10%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	140.46	112.50	100.66	137.26	218.81	182.71	142.75	-0.26%
YoY %	24.85%	11.76%	-26.66%	-37.27%	19.76%	27.99%	-	-
Horiz. %	98.40%	78.81%	70.51%	96.15%	153.28%	127.99%	100.00%	-
EPS	10.73	5.04	3.55	92.71	21.98	31.03	17.09	-7.46%
YoY %	112.90%	41.97%	-96.17%	321.79%	-29.17%	81.57%	-	-
Horiz. %	62.79%	29.49%	20.77%	542.48%	128.61%	181.57%	100.00%	-
DPS	18.00	3.00	2.50	5.90	8.50	16.00	8.50	13.31%
YoY %	500.00%	20.00%	-57.63%	-30.59%	-46.88%	88.24%	-	-
Horiz. %	211.76%	35.29%	29.41%	69.41%	100.00%	188.24%	100.00%	-
NAPS	2.25	2.32	2.31	2.61	2.49	2.37	2.00	1.98%
YoY %	-3.02%	0.43%	-11.49%	4.82%	5.06%	18.50%	-	-
Horiz. %	112.50%	116.00%	115.50%	130.50%	124.50%	118.50%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 622,726
RPS	140.34	112.03	100.09	134.29	150.49	124.88	96.98	6.35%
YoY %	25.27%	11.93%	-25.47%	-10.76%	20.51%	28.77%	-	-
Horiz. %	144.71%	115.52%	103.21%	138.47%	155.18%	128.77%	100.00%	-
EPS	10.72	5.02	3.53	90.70	15.12	21.21	11.61	-1.31%
YoY %	113.55%	42.21%	-96.11%	499.87%	-28.71%	82.69%	-	-
Horiz. %	92.33%	43.24%	30.40%	781.22%	130.23%	182.69%	100.00%	-
DPS	17.98	2.98	2.47	5.78	5.85	10.90	5.77	20.84%
YoY %	503.36%	20.65%	-57.27%	-1.20%	-46.33%	88.91%	-	-
Horiz. %	311.61%	51.65%	42.81%	100.17%	101.39%	188.91%	100.00%	-
NAPS	2.2481	2.3102	2.2969	2.5536	1.7125	1.6198	1.3587	8.75%
YoY %	-2.69%	0.58%	-10.05%	49.12%	5.72%	19.22%	-	-
Horiz. %	165.46%	170.03%	169.05%	187.94%	126.04%	119.22%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.755	0.745	0.835	0.69	2.02	1.98	1.74	-
P/RPS	0.54	0.66	0.83	0.50	0.92	1.08	1.22	-12.69%
YoY %	-18.18%	-20.48%	66.00%	-45.65%	-14.81%	-11.48%	-	-
Horiz. %	44.26%	54.10%	68.03%	40.98%	75.41%	88.52%	100.00%	-
P/EPS	7.04	14.78	23.50	0.74	9.19	6.38	10.18	-5.95%
YoY %	-52.37%	-37.11%	3,075.68%	-91.95%	44.04%	-37.33%	-	-
Horiz. %	69.16%	145.19%	230.84%	7.27%	90.28%	62.67%	100.00%	-
EY	14.21	6.77	4.26	134.36	10.88	15.67	9.82	6.34%
YoY %	109.90%	58.92%	-96.83%	1,134.93%	-30.57%	59.57%	-	-
Horiz. %	144.70%	68.94%	43.38%	1,368.23%	110.79%	159.57%	100.00%	-
DY	23.84	4.03	2.99	8.56	4.21	8.08	4.89	30.20%
YoY %	491.56%	34.78%	-65.07%	103.33%	-47.90%	65.24%	-	-
Horiz. %	487.53%	82.41%	61.15%	175.05%	86.09%	165.24%	100.00%	-
P/NAPS	0.34	0.32	0.36	0.26	0.81	0.84	0.87	-14.48%
YoY %	6.25%	-11.11%	38.46%	-67.90%	-3.57%	-3.45%	-	-
Horiz. %	39.08%	36.78%	41.38%	29.89%	93.10%	96.55%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	27/05/22	27/05/21	29/05/20	23/05/19	23/05/18	17/05/17	-
Price	0.795	0.745	0.825	0.84	2.08	1.99	1.89	-
P/RPS	0.57	0.66	0.82	0.61	0.95	1.09	1.32	-13.05%
YoY %	-13.64%	-19.51%	34.43%	-35.79%	-12.84%	-17.42%	-	-
Horiz. %	43.18%	50.00%	62.12%	46.21%	71.97%	82.58%	100.00%	-
P/EPS	7.41	14.78	23.22	0.91	9.46	6.41	11.06	-6.45%
YoY %	-49.86%	-36.35%	2,451.65%	-90.38%	47.58%	-42.04%	-	-
Horiz. %	67.00%	133.63%	209.95%	8.23%	85.53%	57.96%	100.00%	-
EY	13.50	6.77	4.31	110.37	10.57	15.59	9.04	6.90%
YoY %	99.41%	57.08%	-96.09%	944.18%	-32.20%	72.46%	-	-
Horiz. %	149.34%	74.89%	47.68%	1,220.91%	116.92%	172.46%	100.00%	-
DY	22.64	4.03	3.03	7.03	4.09	8.04	4.50	30.88%
YoY %	461.79%	33.00%	-56.90%	71.88%	-49.13%	78.67%	-	-
Horiz. %	503.11%	89.56%	67.33%	156.22%	90.89%	178.67%	100.00%	-
P/NAPS	0.35	0.32	0.36	0.32	0.84	0.84	0.95	-15.32%
YoY %	9.38%	-11.11%	12.50%	-61.90%	0.00%	-11.58%	-	-
Horiz. %	36.84%	33.68%	37.89%	33.68%	88.42%	88.42%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:50:00

EMA 5

5 Mins

SELL

2024-05-03 16:30:00

EMA 5

30 Mins

SELL

2024-05-03 16:00:00

ADX

30 Mins

SELL

2024-05-03 15:50:00

EMA 5

10 Mins

BUY

2024-05-03 15:30:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

334

PTRANS

PERAK TRANSIT BERHAD

327

HLIND

HONG LEONG INDUSTRIES BHD

324

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

214

YTL

YTL CORPORATION BHD

173

PBBANK

PUBLIC BANK BHD

165

TENAGA

TENAGA NASIONAL BHD

147

SAPNRG

SAPURA ENERGY BERHAD

147

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More