[PARAMON] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2.5%
YoY- -5.23%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 469,849 464,032 395,100 512,073 502,173 505,994 441,920 4.16%
PBT 92,270 97,210 95,288 75,096 71,710 72,602 81,792 8.35%
Tax -20,286 -21,728 -17,048 -21,593 -19,514 -21,738 -22,804 -7.49%
NP 71,984 75,482 78,240 53,503 52,196 50,864 58,988 14.18%
-
NP to SH 69,834 75,482 78,240 53,503 52,196 50,864 58,988 11.89%
-
Tax Rate 21.99% 22.35% 17.89% 28.75% 27.21% 29.94% 27.88% -
Total Cost 397,865 388,550 316,860 458,570 449,977 455,130 382,932 2.58%
-
Net Worth 745,019 746,710 746,590 726,208 712,684 705,881 715,415 2.73%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 12,479 16,893 - 27,021 11,258 16,887 - -
Div Payout % 17.87% 22.38% - 50.51% 21.57% 33.20% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 745,019 746,710 746,590 726,208 712,684 705,881 715,415 2.73%
NOSH 374,381 337,878 337,823 337,771 337,765 337,742 337,459 7.16%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.32% 16.27% 19.80% 10.45% 10.39% 10.05% 13.35% -
ROE 9.37% 10.11% 10.48% 7.37% 7.32% 7.21% 8.25% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 125.50 137.34 116.95 151.60 148.68 149.82 130.95 -2.79%
EPS 18.65 22.34 23.16 15.84 15.45 15.06 17.48 4.40%
DPS 3.33 5.00 0.00 8.00 3.33 5.00 0.00 -
NAPS 1.99 2.21 2.21 2.15 2.11 2.09 2.12 -4.12%
Adjusted Per Share Value based on latest NOSH - 337,788
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 75.44 74.51 63.44 82.22 80.64 81.25 70.96 4.16%
EPS 11.21 12.12 12.56 8.59 8.38 8.17 9.47 11.89%
DPS 2.00 2.71 0.00 4.34 1.81 2.71 0.00 -
NAPS 1.1963 1.199 1.1988 1.1661 1.1444 1.1335 1.1488 2.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.54 1.56 1.66 1.52 1.51 1.57 1.55 -
P/RPS 1.23 1.14 1.42 1.00 1.02 1.05 1.18 2.80%
P/EPS 8.26 6.98 7.17 9.60 9.77 10.42 8.87 -4.63%
EY 12.11 14.32 13.95 10.42 10.23 9.59 11.28 4.84%
DY 2.16 3.21 0.00 5.26 2.21 3.18 0.00 -
P/NAPS 0.77 0.71 0.75 0.71 0.72 0.75 0.73 3.61%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 14/08/14 28/05/14 27/02/14 21/11/13 22/08/13 22/05/13 -
Price 1.52 1.55 1.61 1.57 1.56 1.55 1.71 -
P/RPS 1.21 1.13 1.38 1.04 1.05 1.03 1.31 -5.15%
P/EPS 8.15 6.94 6.95 9.91 10.09 10.29 9.78 -11.43%
EY 12.27 14.41 14.39 10.09 9.91 9.72 10.22 12.94%
DY 2.19 3.23 0.00 5.10 2.14 3.23 0.00 -
P/NAPS 0.76 0.70 0.73 0.73 0.74 0.74 0.81 -4.15%

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