[PARAMON] QoQ Cumulative 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- -93.51%
YoY- -11.46%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 705,974 695,969 478,879 191,444 907,670 651,145 440,612 36.80%
PBT 88,838 108,694 64,413 19,191 151,271 107,580 78,786 8.31%
Tax 30,152 -31,248 -21,898 -7,186 -38,668 -28,113 -20,903 -
NP 118,990 77,446 42,515 12,005 112,603 79,467 57,883 61.46%
-
NP to SH 104,049 64,933 34,630 6,165 94,926 64,880 49,265 64.38%
-
Tax Rate -33.94% 28.75% 34.00% 37.44% 25.56% 26.13% 26.53% -
Total Cost 586,984 618,523 436,364 179,439 795,067 571,678 382,729 32.88%
-
Net Worth 1,140,564 1,098,096 1,105,029 1,066,397 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 12,133 8,666 - 36,403 10,706 10,706 137.93%
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 1,066,397 1,074,962 1,036,418 1,057,831 5.13%
NOSH 606,683 606,683 433,344 433,344 428,271 428,271 428,271 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% 5.91% 3.13% 0.58% 8.83% 6.26% 4.66% -
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 116.37 114.72 110.51 44.70 211.94 152.04 102.88 8.53%
EPS 17.17 10.72 8.02 1.44 22.20 15.20 11.56 30.08%
DPS 6.50 2.00 2.00 0.00 8.50 2.50 2.50 88.75%
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 113.28 111.68 76.84 30.72 145.65 104.49 70.70 36.80%
EPS 16.70 10.42 5.56 0.99 15.23 10.41 7.91 64.34%
DPS 6.33 1.95 1.39 0.00 5.84 1.72 1.72 137.80%
NAPS 1.8302 1.762 1.7732 1.7112 1.7249 1.6631 1.6974 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 1.16 2.04 4.52 0.96 1.40 1.79 -29.85%
P/EPS 7.11 12.43 28.16 140.33 9.20 14.06 16.00 -41.68%
EY 14.06 8.05 3.55 0.71 10.87 7.11 6.25 71.43%
DY 5.33 1.50 0.89 0.00 4.17 1.17 1.36 147.95%
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 1.12 1.18 4.65 1.01 1.37 1.82 -28.01%
P/EPS 7.52 11.96 16.27 144.49 9.70 13.73 16.26 -40.11%
EY 13.29 8.36 6.15 0.69 10.31 7.28 6.15 66.91%
DY 5.04 1.56 1.54 0.00 3.95 1.20 1.34 141.26%
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