[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -94.78%
YoY- -0.3%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 907,670 651,145 440,612 162,246 758,325 518,592 327,495 96.94%
PBT 151,271 107,580 78,786 18,001 182,169 144,444 42,991 130.81%
Tax -38,668 -28,113 -20,903 -4,824 -31,890 -20,947 -12,426 112.70%
NP 112,603 79,467 57,883 13,177 150,279 123,497 30,565 137.96%
-
NP to SH 94,926 64,880 49,265 6,963 133,409 108,722 22,966 156.88%
-
Tax Rate 25.56% 26.13% 26.53% 26.80% 17.51% 14.50% 28.90% -
Total Cost 795,067 571,678 382,729 149,069 608,046 395,095 296,930 92.48%
-
Net Worth 1,074,962 1,036,418 1,057,831 1,008,721 1,035,282 1,005,581 930,340 10.08%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 36,403 10,706 10,706 - 67,887 10,607 10,572 127.51%
Div Payout % 38.35% 16.50% 21.73% - 50.89% 9.76% 46.03% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,074,962 1,036,418 1,057,831 1,008,721 1,035,282 1,005,581 930,340 10.08%
NOSH 428,271 428,271 428,271 428,271 424,295 424,295 424,295 0.62%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.41% 12.20% 13.14% 8.12% 19.82% 23.81% 9.33% -
ROE 8.83% 6.26% 4.66% 0.69% 12.89% 10.81% 2.47% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 211.94 152.04 102.88 38.12 178.73 122.22 77.44 95.29%
EPS 22.20 15.20 11.56 1.64 31.46 25.65 5.43 155.02%
DPS 8.50 2.50 2.50 0.00 16.00 2.50 2.50 125.60%
NAPS 2.51 2.42 2.47 2.37 2.44 2.37 2.20 9.15%
Adjusted Per Share Value based on latest NOSH - 428,271
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 145.75 104.56 70.75 26.05 121.77 83.27 52.59 96.93%
EPS 15.24 10.42 7.91 1.12 21.42 17.46 3.69 156.75%
DPS 5.85 1.72 1.72 0.00 10.90 1.70 1.70 127.41%
NAPS 1.7261 1.6642 1.6986 1.6197 1.6624 1.6147 1.4939 10.08%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.04 2.13 1.84 1.98 1.77 1.71 1.84 -
P/RPS 0.96 1.40 1.79 5.19 0.99 1.40 2.38 -45.31%
P/EPS 9.20 14.06 16.00 121.03 5.63 6.67 33.88 -57.96%
EY 10.87 7.11 6.25 0.83 17.76 14.98 2.95 137.99%
DY 4.17 1.17 1.36 0.00 9.04 1.46 1.36 110.62%
P/NAPS 0.81 0.88 0.74 0.84 0.73 0.72 0.84 -2.38%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 21/11/18 21/08/18 23/05/18 27/02/18 14/11/17 16/08/17 -
Price 2.15 2.08 1.87 1.99 1.94 1.73 1.86 -
P/RPS 1.01 1.37 1.82 5.22 1.09 1.42 2.40 -43.75%
P/EPS 9.70 13.73 16.26 121.64 6.17 6.75 34.25 -56.77%
EY 10.31 7.28 6.15 0.82 16.21 14.81 2.92 131.34%
DY 3.95 1.20 1.34 0.00 8.25 1.45 1.34 105.18%
P/NAPS 0.86 0.86 0.76 0.84 0.80 0.73 0.85 0.78%

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