[PARAMON] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 94.89%
YoY- 886.39%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 872,212 778,220 847,464 802,965 740,962 672,388 681,351 17.94%
PBT 120,336 93,364 105,124 96,189 60,486 58,436 70,316 43.21%
Tax -36,716 -29,388 -29,985 -22,846 -17,586 -15,560 -27,605 21.00%
NP 83,620 63,976 75,139 73,342 42,900 42,876 42,711 56.69%
-
NP to SH 71,392 46,336 60,202 55,080 28,262 20,096 28,537 84.59%
-
Tax Rate 30.51% 31.48% 28.52% 23.75% 29.07% 26.63% 39.26% -
Total Cost 788,592 714,244 772,325 729,622 698,062 629,512 638,640 15.14%
-
Net Worth 1,407,361 1,399,934 1,467,745 1,442,868 1,436,649 1,438,650 1,436,540 -1.36%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 37,363 - 111,946 20,730 31,096 - 18,575 59.55%
Div Payout % 52.34% - 185.95% 37.64% 110.03% - 65.09% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,407,361 1,399,934 1,467,745 1,442,868 1,436,649 1,438,650 1,436,540 -1.36%
NOSH 622,726 622,726 620,819 620,819 620,819 620,819 619,198 0.38%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.59% 8.22% 8.87% 9.13% 5.79% 6.38% 6.27% -
ROE 5.07% 3.31% 4.10% 3.82% 1.97% 1.40% 1.99% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 140.06 125.08 136.26 129.11 119.14 108.43 110.04 17.49%
EPS 11.46 7.44 9.69 8.87 4.56 3.24 4.61 83.81%
DPS 6.00 0.00 18.00 3.33 5.00 0.00 3.00 58.94%
NAPS 2.26 2.25 2.36 2.32 2.31 2.32 2.32 -1.73%
Adjusted Per Share Value based on latest NOSH - 620,819
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 139.96 124.88 135.99 128.85 118.90 107.89 109.33 17.95%
EPS 11.46 7.44 9.66 8.84 4.54 3.22 4.58 84.61%
DPS 6.00 0.00 17.96 3.33 4.99 0.00 2.98 59.65%
NAPS 2.2583 2.2464 2.3552 2.3153 2.3053 2.3085 2.3051 -1.36%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.765 0.755 0.765 0.675 0.67 0.745 0.695 -
P/RPS 0.55 0.60 0.56 0.52 0.56 0.69 0.63 -8.67%
P/EPS 6.67 10.14 7.90 7.62 14.74 22.99 15.08 -42.03%
EY 14.99 9.86 12.65 13.12 6.78 4.35 6.63 72.52%
DY 7.84 0.00 23.53 4.94 7.46 0.00 4.32 48.94%
P/NAPS 0.34 0.34 0.32 0.29 0.29 0.32 0.30 8.72%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 29/05/23 27/02/23 25/11/22 26/08/22 27/05/22 25/02/22 -
Price 0.90 0.795 0.84 0.715 0.68 0.745 0.675 -
P/RPS 0.64 0.64 0.62 0.55 0.57 0.69 0.61 3.26%
P/EPS 7.85 10.68 8.68 8.07 14.96 22.99 14.65 -34.10%
EY 12.74 9.37 11.52 12.39 6.68 4.35 6.83 51.70%
DY 6.67 0.00 21.43 4.66 7.35 0.00 4.44 31.26%
P/NAPS 0.40 0.35 0.36 0.31 0.29 0.32 0.29 23.98%

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