[PARAMON] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.49%
YoY- 10.03%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 512,073 502,173 505,994 441,920 450,048 446,800 446,244 9.57%
PBT 75,096 71,710 72,602 81,792 76,247 78,714 77,902 -2.40%
Tax -21,593 -19,514 -21,738 -22,804 -19,793 -21,356 -21,436 0.48%
NP 53,503 52,196 50,864 58,988 56,454 57,358 56,466 -3.52%
-
NP to SH 53,503 52,196 50,864 58,988 56,454 57,358 56,466 -3.52%
-
Tax Rate 28.75% 27.21% 29.94% 27.88% 25.96% 27.13% 27.52% -
Total Cost 458,570 449,977 455,130 382,932 393,594 389,441 389,778 11.41%
-
Net Worth 726,208 712,684 705,881 715,415 699,340 686,006 682,184 4.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 27,021 11,258 16,887 - 27,027 13,517 20,262 21.09%
Div Payout % 50.51% 21.57% 33.20% - 47.88% 23.57% 35.89% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 726,208 712,684 705,881 715,415 699,340 686,006 682,184 4.24%
NOSH 337,771 337,765 337,742 337,459 337,845 337,934 337,715 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.45% 10.39% 10.05% 13.35% 12.54% 12.84% 12.65% -
ROE 7.37% 7.32% 7.21% 8.25% 8.07% 8.36% 8.28% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 151.60 148.68 149.82 130.95 133.21 132.22 132.14 9.56%
EPS 15.84 15.45 15.06 17.48 16.71 16.97 16.72 -3.53%
DPS 8.00 3.33 5.00 0.00 8.00 4.00 6.00 21.07%
NAPS 2.15 2.11 2.09 2.12 2.07 2.03 2.02 4.23%
Adjusted Per Share Value based on latest NOSH - 337,459
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 82.17 80.58 81.19 70.91 72.22 71.70 71.61 9.57%
EPS 8.59 8.38 8.16 9.47 9.06 9.20 9.06 -3.47%
DPS 4.34 1.81 2.71 0.00 4.34 2.17 3.25 21.20%
NAPS 1.1653 1.1436 1.1327 1.148 1.1222 1.1008 1.0947 4.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.52 1.51 1.57 1.55 1.50 1.51 1.74 -
P/RPS 1.00 1.02 1.05 1.18 1.13 1.14 1.32 -16.85%
P/EPS 9.60 9.77 10.42 8.87 8.98 8.90 10.41 -5.24%
EY 10.42 10.23 9.59 11.28 11.14 11.24 9.61 5.52%
DY 5.26 2.21 3.18 0.00 5.33 2.65 3.45 32.36%
P/NAPS 0.71 0.72 0.75 0.73 0.72 0.74 0.86 -11.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 22/05/13 28/02/13 28/11/12 30/08/12 -
Price 1.57 1.56 1.55 1.71 1.61 1.49 1.57 -
P/RPS 1.04 1.05 1.03 1.31 1.21 1.13 1.19 -8.56%
P/EPS 9.91 10.09 10.29 9.78 9.63 8.78 9.39 3.64%
EY 10.09 9.91 9.72 10.22 10.38 11.39 10.65 -3.52%
DY 5.10 2.14 3.23 0.00 4.97 2.68 3.82 21.18%
P/NAPS 0.73 0.74 0.74 0.81 0.78 0.73 0.78 -4.30%

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