[PARAMON] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -28.79%
YoY- -99.13%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 740,962 672,388 681,351 485,354 558,510 607,236 593,562 15.98%
PBT 60,486 58,436 70,316 36,526 42,074 43,284 51,830 10.87%
Tax -17,586 -15,560 -27,605 -13,989 -19,930 -16,072 450,904 -
NP 42,900 42,876 42,711 22,537 22,144 27,212 502,734 -80.70%
-
NP to SH 28,262 20,096 28,537 5,584 7,842 9,188 486,661 -85.08%
-
Tax Rate 29.07% 26.63% 39.26% 38.30% 47.37% 37.13% -869.97% -
Total Cost 698,062 629,512 638,640 462,817 536,366 580,024 90,828 290.90%
-
Net Worth 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 1,430,348 1,431,654 0.23%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 31,096 - 18,575 - - - 193,549 -70.54%
Div Payout % 110.03% - 65.09% - - - 39.77% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 1,430,348 1,431,654 0.23%
NOSH 620,819 620,819 619,198 619,198 619,198 619,198 614,443 0.69%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.79% 6.38% 6.27% 4.64% 3.96% 4.48% 84.70% -
ROE 1.97% 1.40% 1.99% 0.40% 0.56% 0.64% 33.99% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 119.14 108.43 110.04 78.38 90.20 98.07 96.60 15.05%
EPS 4.56 3.24 4.61 0.91 1.26 1.48 79.37 -85.18%
DPS 5.00 0.00 3.00 0.00 0.00 0.00 31.50 -70.78%
NAPS 2.31 2.32 2.32 2.28 2.28 2.31 2.33 -0.57%
Adjusted Per Share Value based on latest NOSH - 619,198
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 118.90 107.89 109.33 77.88 89.62 97.44 95.25 15.98%
EPS 4.54 3.22 4.58 0.90 1.26 1.47 78.09 -85.07%
DPS 4.99 0.00 2.98 0.00 0.00 0.00 31.06 -70.54%
NAPS 2.3053 2.3085 2.3051 2.2654 2.2654 2.2952 2.2973 0.23%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.67 0.745 0.695 0.76 0.755 0.835 0.825 -
P/RPS 0.56 0.69 0.63 0.97 0.84 0.85 0.85 -24.34%
P/EPS 14.74 22.99 15.08 84.27 59.61 56.27 1.04 488.50%
EY 6.78 4.35 6.63 1.19 1.68 1.78 96.00 -82.99%
DY 7.46 0.00 4.32 0.00 0.00 0.00 38.18 -66.42%
P/NAPS 0.29 0.32 0.30 0.33 0.33 0.36 0.35 -11.81%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 25/02/22 25/11/21 27/08/21 27/05/21 25/02/21 -
Price 0.68 0.745 0.675 0.74 0.79 0.825 0.86 -
P/RPS 0.57 0.69 0.61 0.94 0.88 0.84 0.89 -25.76%
P/EPS 14.96 22.99 14.65 82.06 62.38 55.60 1.09 475.99%
EY 6.68 4.35 6.83 1.22 1.60 1.80 92.10 -82.69%
DY 7.35 0.00 4.44 0.00 0.00 0.00 36.63 -65.82%
P/NAPS 0.29 0.32 0.29 0.32 0.35 0.36 0.37 -15.02%

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