[PARAMON] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 411.05%
YoY- -94.14%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 802,965 740,962 672,388 681,351 485,354 558,510 607,236 20.45%
PBT 96,189 60,486 58,436 70,316 36,526 42,074 43,284 70.21%
Tax -22,846 -17,586 -15,560 -27,605 -13,989 -19,930 -16,072 26.39%
NP 73,342 42,900 42,876 42,711 22,537 22,144 27,212 93.55%
-
NP to SH 55,080 28,262 20,096 28,537 5,584 7,842 9,188 229.64%
-
Tax Rate 23.75% 29.07% 26.63% 39.26% 38.30% 47.37% 37.13% -
Total Cost 729,622 698,062 629,512 638,640 462,817 536,366 580,024 16.51%
-
Net Worth 1,442,868 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 1,430,348 0.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 20,730 31,096 - 18,575 - - - -
Div Payout % 37.64% 110.03% - 65.09% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,442,868 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 1,430,348 0.58%
NOSH 620,819 620,819 620,819 619,198 619,198 619,198 619,198 0.17%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.13% 5.79% 6.38% 6.27% 4.64% 3.96% 4.48% -
ROE 3.82% 1.97% 1.40% 1.99% 0.40% 0.56% 0.64% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 129.11 119.14 108.43 110.04 78.38 90.20 98.07 20.10%
EPS 8.87 4.56 3.24 4.61 0.91 1.26 1.48 229.58%
DPS 3.33 5.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.32 2.31 2.32 2.32 2.28 2.28 2.31 0.28%
Adjusted Per Share Value based on latest NOSH - 619,198
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 128.85 118.90 107.89 109.33 77.88 89.62 97.44 20.45%
EPS 8.84 4.54 3.22 4.58 0.90 1.26 1.47 230.33%
DPS 3.33 4.99 0.00 2.98 0.00 0.00 0.00 -
NAPS 2.3153 2.3053 2.3085 2.3051 2.2654 2.2654 2.2952 0.58%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.675 0.67 0.745 0.695 0.76 0.755 0.835 -
P/RPS 0.52 0.56 0.69 0.63 0.97 0.84 0.85 -27.91%
P/EPS 7.62 14.74 22.99 15.08 84.27 59.61 56.27 -73.59%
EY 13.12 6.78 4.35 6.63 1.19 1.68 1.78 278.28%
DY 4.94 7.46 0.00 4.32 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.32 0.30 0.33 0.33 0.36 -13.41%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 25/02/22 25/11/21 27/08/21 27/05/21 -
Price 0.715 0.68 0.745 0.675 0.74 0.79 0.825 -
P/RPS 0.55 0.57 0.69 0.61 0.94 0.88 0.84 -24.57%
P/EPS 8.07 14.96 22.99 14.65 82.06 62.38 55.60 -72.34%
EY 12.39 6.68 4.35 6.83 1.22 1.60 1.80 261.42%
DY 4.66 7.35 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.32 0.29 0.32 0.35 0.36 -9.47%

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