[PARAMON] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 45.73%
YoY- 110.96%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 702,897 436,106 194,555 847,464 602,224 370,481 168,097 159.32%
PBT 91,850 60,168 23,341 105,124 72,142 30,243 14,609 240.26%
Tax -26,593 -18,358 -7,347 -29,985 -17,135 -8,793 -3,890 259.78%
NP 65,257 41,810 15,994 75,139 55,007 21,450 10,719 233.04%
-
NP to SH 54,636 35,696 11,584 60,202 41,310 14,131 5,024 390.14%
-
Tax Rate 28.95% 30.51% 31.48% 28.52% 23.75% 29.07% 26.63% -
Total Cost 637,640 394,296 178,561 772,325 547,217 349,031 157,378 153.93%
-
Net Worth 1,407,361 1,407,361 1,399,934 1,467,745 1,442,868 1,436,649 1,438,650 -1.45%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 18,681 18,681 - 111,946 15,548 15,548 - -
Div Payout % 34.19% 52.34% - 185.95% 37.64% 110.03% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,407,361 1,407,361 1,399,934 1,467,745 1,442,868 1,436,649 1,438,650 -1.45%
NOSH 622,726 622,726 622,726 620,819 620,819 620,819 620,819 0.20%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.28% 9.59% 8.22% 8.87% 9.13% 5.79% 6.38% -
ROE 3.88% 2.54% 0.83% 4.10% 2.86% 0.98% 0.35% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 112.87 70.03 31.27 136.26 96.83 59.57 27.11 158.57%
EPS 8.78 5.73 1.86 9.69 6.65 2.28 0.81 389.07%
DPS 3.00 3.00 0.00 18.00 2.50 2.50 0.00 -
NAPS 2.26 2.26 2.25 2.36 2.32 2.31 2.32 -1.73%
Adjusted Per Share Value based on latest NOSH - 620,819
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 112.87 70.03 31.24 136.08 96.70 59.49 26.99 159.34%
EPS 8.77 5.73 1.86 9.67 6.63 2.27 0.81 388.70%
DPS 3.00 3.00 0.00 17.98 2.50 2.50 0.00 -
NAPS 2.2598 2.2598 2.2479 2.3568 2.3169 2.3069 2.3101 -1.45%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.02 0.765 0.755 0.765 0.675 0.67 0.745 -
P/RPS 0.90 1.09 2.41 0.56 0.70 1.12 2.75 -52.47%
P/EPS 11.63 13.35 40.55 7.90 10.16 29.49 91.95 -74.77%
EY 8.60 7.49 2.47 12.65 9.84 3.39 1.09 295.82%
DY 2.94 3.92 0.00 23.53 3.70 3.73 0.00 -
P/NAPS 0.45 0.34 0.34 0.32 0.29 0.29 0.32 25.49%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 29/05/23 27/02/23 25/11/22 26/08/22 27/05/22 -
Price 0.97 0.90 0.795 0.84 0.715 0.68 0.745 -
P/RPS 0.86 1.29 2.54 0.62 0.74 1.14 2.75 -53.89%
P/EPS 11.06 15.70 42.70 8.68 10.76 29.93 91.95 -75.60%
EY 9.05 6.37 2.34 11.52 9.29 3.34 1.09 309.50%
DY 3.09 3.33 0.00 21.43 3.50 3.68 0.00 -
P/NAPS 0.43 0.40 0.35 0.36 0.31 0.29 0.32 21.74%

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