[PARAMON] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -29.58%
YoY- 118.72%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 847,464 802,965 740,962 672,388 681,351 485,354 558,510 31.94%
PBT 105,124 96,189 60,486 58,436 70,316 36,526 42,074 83.82%
Tax -29,985 -22,846 -17,586 -15,560 -27,605 -13,989 -19,930 31.20%
NP 75,139 73,342 42,900 42,876 42,711 22,537 22,144 125.30%
-
NP to SH 60,202 55,080 28,262 20,096 28,537 5,584 7,842 287.71%
-
Tax Rate 28.52% 23.75% 29.07% 26.63% 39.26% 38.30% 47.37% -
Total Cost 772,325 729,622 698,062 629,512 638,640 462,817 536,366 27.42%
-
Net Worth 1,467,745 1,442,868 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 2.61%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 111,946 20,730 31,096 - 18,575 - - -
Div Payout % 185.95% 37.64% 110.03% - 65.09% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,467,745 1,442,868 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 2.61%
NOSH 620,819 620,819 620,819 620,819 619,198 619,198 619,198 0.17%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.87% 9.13% 5.79% 6.38% 6.27% 4.64% 3.96% -
ROE 4.10% 3.82% 1.97% 1.40% 1.99% 0.40% 0.56% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 136.26 129.11 119.14 108.43 110.04 78.38 90.20 31.55%
EPS 9.69 8.87 4.56 3.24 4.61 0.91 1.26 288.16%
DPS 18.00 3.33 5.00 0.00 3.00 0.00 0.00 -
NAPS 2.36 2.32 2.31 2.32 2.32 2.28 2.28 2.31%
Adjusted Per Share Value based on latest NOSH - 620,819
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 136.08 128.93 118.98 107.97 109.41 77.93 89.68 31.94%
EPS 9.67 8.84 4.54 3.23 4.58 0.90 1.26 287.63%
DPS 17.98 3.33 4.99 0.00 2.98 0.00 0.00 -
NAPS 2.3568 2.3169 2.3069 2.3101 2.3067 2.2669 2.2669 2.61%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.765 0.675 0.67 0.745 0.695 0.76 0.755 -
P/RPS 0.56 0.52 0.56 0.69 0.63 0.97 0.84 -23.62%
P/EPS 7.90 7.62 14.74 22.99 15.08 84.27 59.61 -73.91%
EY 12.65 13.12 6.78 4.35 6.63 1.19 1.68 282.75%
DY 23.53 4.94 7.46 0.00 4.32 0.00 0.00 -
P/NAPS 0.32 0.29 0.29 0.32 0.30 0.33 0.33 -2.02%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 27/05/22 25/02/22 25/11/21 27/08/21 -
Price 0.84 0.715 0.68 0.745 0.675 0.74 0.79 -
P/RPS 0.62 0.55 0.57 0.69 0.61 0.94 0.88 -20.77%
P/EPS 8.68 8.07 14.96 22.99 14.65 82.06 62.38 -73.05%
EY 11.52 12.39 6.68 4.35 6.83 1.22 1.60 271.52%
DY 21.43 4.66 7.35 0.00 4.44 0.00 0.00 -
P/NAPS 0.36 0.31 0.29 0.32 0.29 0.32 0.35 1.89%

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