[PARAMON] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -3.53%
YoY- 48.4%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 659,988 510,043 469,849 464,032 395,100 512,073 502,173 20.00%
PBT 134,360 85,756 92,270 97,210 95,288 75,096 71,710 52.04%
Tax -35,060 -21,670 -20,286 -21,728 -17,048 -21,593 -19,514 47.84%
NP 99,300 64,086 71,984 75,482 78,240 53,503 52,196 53.59%
-
NP to SH 92,748 62,474 69,834 75,482 78,240 53,503 52,196 46.75%
-
Tax Rate 26.09% 25.27% 21.99% 22.35% 17.89% 28.75% 27.21% -
Total Cost 560,688 445,957 397,865 388,550 316,860 458,570 449,977 15.80%
-
Net Worth 874,263 780,442 745,019 746,710 746,590 726,208 712,684 14.60%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 28,976 12,479 16,893 - 27,021 11,258 -
Div Payout % - 46.38% 17.87% 22.38% - 50.51% 21.57% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 874,263 780,442 745,019 746,710 746,590 726,208 712,684 14.60%
NOSH 422,349 386,357 374,381 337,878 337,823 337,771 337,765 16.08%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 15.05% 12.56% 15.32% 16.27% 19.80% 10.45% 10.39% -
ROE 10.61% 8.00% 9.37% 10.11% 10.48% 7.37% 7.32% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 156.27 132.01 125.50 137.34 116.95 151.60 148.68 3.37%
EPS 21.96 16.17 18.65 22.34 23.16 15.84 15.45 26.44%
DPS 0.00 7.50 3.33 5.00 0.00 8.00 3.33 -
NAPS 2.07 2.02 1.99 2.21 2.21 2.15 2.11 -1.26%
Adjusted Per Share Value based on latest NOSH - 337,936
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 105.98 81.90 75.44 74.51 63.44 82.22 80.64 20.00%
EPS 14.89 10.03 11.21 12.12 12.56 8.59 8.38 46.75%
DPS 0.00 4.65 2.00 2.71 0.00 4.34 1.81 -
NAPS 1.4038 1.2532 1.1963 1.199 1.1988 1.1661 1.1444 14.60%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.54 1.54 1.54 1.56 1.66 1.52 1.51 -
P/RPS 0.99 1.17 1.23 1.14 1.42 1.00 1.02 -1.97%
P/EPS 7.01 9.52 8.26 6.98 7.17 9.60 9.77 -19.87%
EY 14.26 10.50 12.11 14.32 13.95 10.42 10.23 24.81%
DY 0.00 4.87 2.16 3.21 0.00 5.26 2.21 -
P/NAPS 0.74 0.76 0.77 0.71 0.75 0.71 0.72 1.84%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 24/02/15 26/11/14 14/08/14 28/05/14 27/02/14 21/11/13 -
Price 1.70 1.55 1.52 1.55 1.61 1.57 1.56 -
P/RPS 1.09 1.17 1.21 1.13 1.38 1.04 1.05 2.52%
P/EPS 7.74 9.59 8.15 6.94 6.95 9.91 10.09 -16.21%
EY 12.92 10.43 12.27 14.41 14.39 10.09 9.91 19.36%
DY 0.00 4.84 2.19 3.23 0.00 5.10 2.14 -
P/NAPS 0.82 0.77 0.76 0.70 0.73 0.73 0.74 7.08%

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