[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -63.44%
YoY- 32.64%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 510,043 352,387 232,016 98,775 512,073 376,630 252,997 59.38%
PBT 85,756 69,203 48,605 23,822 75,096 53,783 36,301 77.09%
Tax -21,670 -15,215 -10,864 -4,262 -21,593 -14,636 -10,869 58.20%
NP 64,086 53,988 37,741 19,560 53,503 39,147 25,432 84.86%
-
NP to SH 62,474 52,376 37,741 19,560 53,503 39,147 25,432 81.76%
-
Tax Rate 25.27% 21.99% 22.35% 17.89% 28.75% 27.21% 29.94% -
Total Cost 445,957 298,399 194,275 79,215 458,570 337,483 227,565 56.40%
-
Net Worth 780,442 745,019 746,710 746,590 726,208 712,684 705,881 6.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 28,976 9,359 8,446 - 27,021 8,444 8,443 127.01%
Div Payout % 46.38% 17.87% 22.38% - 50.51% 21.57% 33.20% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 780,442 745,019 746,710 746,590 726,208 712,684 705,881 6.90%
NOSH 386,357 374,381 337,878 337,823 337,771 337,765 337,742 9.35%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.56% 15.32% 16.27% 19.80% 10.45% 10.39% 10.05% -
ROE 8.00% 7.03% 5.05% 2.62% 7.37% 5.49% 3.60% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 132.01 94.13 68.67 29.24 151.60 111.51 74.91 45.74%
EPS 16.17 13.99 11.17 5.79 15.84 11.59 7.53 66.21%
DPS 7.50 2.50 2.50 0.00 8.00 2.50 2.50 107.59%
NAPS 2.02 1.99 2.21 2.21 2.15 2.11 2.09 -2.23%
Adjusted Per Share Value based on latest NOSH - 337,823
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 81.84 56.55 37.23 15.85 82.17 60.44 40.60 59.36%
EPS 10.02 8.40 6.06 3.14 8.59 6.28 4.08 81.73%
DPS 4.65 1.50 1.36 0.00 4.34 1.35 1.35 127.56%
NAPS 1.2523 1.1955 1.1982 1.198 1.1653 1.1436 1.1327 6.90%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.54 1.54 1.56 1.66 1.52 1.51 1.57 -
P/RPS 1.17 1.64 2.27 5.68 1.00 1.35 2.10 -32.21%
P/EPS 9.52 11.01 13.97 28.67 9.60 13.03 20.85 -40.61%
EY 10.50 9.08 7.16 3.49 10.42 7.68 4.80 68.27%
DY 4.87 1.62 1.60 0.00 5.26 1.66 1.59 110.47%
P/NAPS 0.76 0.77 0.71 0.75 0.71 0.72 0.75 0.88%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 26/11/14 14/08/14 28/05/14 27/02/14 21/11/13 22/08/13 -
Price 1.55 1.52 1.55 1.61 1.57 1.56 1.55 -
P/RPS 1.17 1.61 2.26 5.51 1.04 1.40 2.07 -31.56%
P/EPS 9.59 10.86 13.88 27.81 9.91 13.46 20.58 -39.81%
EY 10.43 9.20 7.21 3.60 10.09 7.43 4.86 66.14%
DY 4.84 1.64 1.61 0.00 5.10 1.60 1.61 107.87%
P/NAPS 0.77 0.76 0.70 0.73 0.73 0.74 0.74 2.67%

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