[PARAMON] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -7.97%
YoY- 77.84%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 868,193 881,224 648,984 758,325 691,456 654,990 576,408 31.36%
PBT 143,440 157,572 72,004 182,169 192,592 85,982 69,976 61.29%
Tax -37,484 -41,806 -19,296 -31,890 -27,929 -24,852 -22,120 42.09%
NP 105,956 115,766 52,708 150,279 164,662 61,130 47,856 69.79%
-
NP to SH 86,506 98,530 27,852 133,409 144,962 45,932 27,936 112.30%
-
Tax Rate 26.13% 26.53% 26.80% 17.51% 14.50% 28.90% 31.61% -
Total Cost 762,237 765,458 596,276 608,046 526,793 593,860 528,552 27.61%
-
Net Worth 1,036,418 1,057,831 1,008,721 1,035,282 1,005,581 930,340 846,122 14.46%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 14,275 21,413 - 67,887 14,143 21,144 - -
Div Payout % 16.50% 21.73% - 50.89% 9.76% 46.03% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,036,418 1,057,831 1,008,721 1,035,282 1,005,581 930,340 846,122 14.46%
NOSH 428,271 428,271 428,271 424,295 424,295 424,295 424,295 0.62%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.20% 13.14% 8.12% 19.82% 23.81% 9.33% 8.30% -
ROE 8.35% 9.31% 2.76% 12.89% 14.42% 4.94% 3.30% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 202.72 205.76 152.48 178.73 162.97 154.89 136.25 30.29%
EPS 20.27 23.12 6.56 31.46 34.20 10.86 6.60 111.14%
DPS 3.33 5.00 0.00 16.00 3.33 5.00 0.00 -
NAPS 2.42 2.47 2.37 2.44 2.37 2.20 2.00 13.53%
Adjusted Per Share Value based on latest NOSH - 424,295
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 139.31 141.40 104.14 121.68 110.95 105.10 92.49 31.36%
EPS 13.88 15.81 4.47 21.41 23.26 7.37 4.48 112.37%
DPS 2.29 3.44 0.00 10.89 2.27 3.39 0.00 -
NAPS 1.6631 1.6974 1.6186 1.6613 1.6136 1.4929 1.3577 14.46%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.13 1.84 1.98 1.77 1.71 1.84 1.74 -
P/RPS 1.05 0.89 1.30 0.99 1.05 1.19 1.28 -12.35%
P/EPS 10.55 8.00 30.26 5.63 5.01 16.94 26.35 -45.64%
EY 9.48 12.50 3.30 17.76 19.98 5.90 3.79 84.16%
DY 1.56 2.72 0.00 9.04 1.95 2.72 0.00 -
P/NAPS 0.88 0.74 0.84 0.73 0.72 0.84 0.87 0.76%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 21/08/18 23/05/18 27/02/18 14/11/17 16/08/17 17/05/17 -
Price 2.08 1.87 1.99 1.94 1.73 1.86 1.89 -
P/RPS 1.03 0.91 1.31 1.09 1.06 1.20 1.39 -18.09%
P/EPS 10.30 8.13 30.41 6.17 5.06 17.12 28.62 -49.37%
EY 9.71 12.30 3.29 16.21 19.75 5.84 3.49 97.69%
DY 1.60 2.67 0.00 8.25 1.93 2.69 0.00 -
P/NAPS 0.86 0.76 0.84 0.80 0.73 0.85 0.95 -6.41%

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