[PARAMON] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.02%
YoY- -11.46%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 705,974 927,958 957,758 765,776 907,670 868,193 881,224 -13.70%
PBT 88,838 144,925 128,826 76,764 151,271 143,440 157,572 -31.68%
Tax 30,152 -41,664 -43,796 -28,744 -38,668 -37,484 -41,806 -
NP 118,990 103,261 85,030 48,020 112,603 105,956 115,766 1.84%
-
NP to SH 104,049 86,577 69,260 24,660 94,926 86,506 98,530 3.68%
-
Tax Rate -33.94% 28.75% 34.00% 37.44% 25.56% 26.13% 26.53% -
Total Cost 586,984 824,697 872,728 717,756 795,067 762,237 765,458 -16.18%
-
Net Worth 1,140,564 1,098,096 1,105,029 1,066,031 1,074,962 1,036,418 1,057,831 5.13%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 39,434 16,178 17,333 - 36,403 14,275 21,413 50.07%
Div Payout % 37.90% 18.69% 25.03% - 38.35% 16.50% 21.73% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,140,564 1,098,096 1,105,029 1,066,031 1,074,962 1,036,418 1,057,831 5.13%
NOSH 606,683 606,683 433,344 428,124 428,271 428,271 428,271 26.05%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.85% 11.13% 8.88% 6.27% 12.41% 12.20% 13.14% -
ROE 9.12% 7.88% 6.27% 2.31% 8.83% 8.35% 9.31% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 116.37 152.96 221.02 178.87 211.94 202.72 205.76 -31.53%
EPS 17.17 14.29 16.04 5.76 22.20 20.27 23.12 -17.94%
DPS 6.50 2.67 4.00 0.00 8.50 3.33 5.00 19.05%
NAPS 1.88 1.81 2.55 2.49 2.51 2.42 2.47 -16.59%
Adjusted Per Share Value based on latest NOSH - 433,344
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 113.36 149.00 153.79 122.96 145.75 139.41 141.50 -13.70%
EPS 16.71 13.90 11.12 3.96 15.24 13.89 15.82 3.70%
DPS 6.33 2.60 2.78 0.00 5.85 2.29 3.44 49.99%
NAPS 1.8314 1.7632 1.7744 1.7118 1.7261 1.6642 1.6986 5.13%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.22 1.33 2.25 2.02 2.04 2.13 1.84 -
P/RPS 1.05 0.87 1.02 1.13 0.96 1.05 0.89 11.61%
P/EPS 7.11 9.32 14.08 35.07 9.20 10.55 8.00 -7.54%
EY 14.06 10.73 7.10 2.85 10.87 9.48 12.50 8.13%
DY 5.33 2.01 1.78 0.00 4.17 1.56 2.72 56.40%
P/NAPS 0.65 0.73 0.88 0.81 0.81 0.88 0.74 -8.26%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 20/11/19 22/08/19 23/05/19 28/02/19 21/11/18 21/08/18 -
Price 1.29 1.28 1.30 2.08 2.15 2.08 1.87 -
P/RPS 1.11 0.84 0.59 1.16 1.01 1.03 0.91 14.12%
P/EPS 7.52 8.97 8.13 36.11 9.70 10.30 8.13 -5.05%
EY 13.29 11.15 12.29 2.77 10.31 9.71 12.30 5.28%
DY 5.04 2.08 3.08 0.00 3.95 1.60 2.67 52.56%
P/NAPS 0.69 0.71 0.51 0.84 0.86 0.86 0.76 -6.22%

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