[PARAMON] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -19.5%
YoY- 6.71%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 115,261 164,997 157,656 120,371 133,241 98,775 135,443 -10.22%
PBT 22,128 33,590 16,553 20,598 24,783 23,822 21,313 2.54%
Tax -6,444 -8,765 -6,455 -4,351 -6,602 -4,262 -6,957 -4.99%
NP 15,684 24,825 10,098 16,247 18,181 19,560 14,356 6.09%
-
NP to SH 14,063 23,187 10,098 14,635 18,181 19,560 14,356 -1.36%
-
Tax Rate 29.12% 26.09% 39.00% 21.12% 26.64% 17.89% 32.64% -
Total Cost 99,577 140,172 147,558 104,124 115,060 79,215 121,087 -12.25%
-
Net Worth 869,963 874,263 853,471 800,100 746,840 746,590 726,244 12.82%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,557 - 21,125 - 8,448 - 18,578 -31.46%
Div Payout % 75.08% - 209.21% - 46.47% - 129.41% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 869,963 874,263 853,471 800,100 746,840 746,590 726,244 12.82%
NOSH 422,312 422,349 422,510 402,060 337,936 337,823 337,788 16.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.61% 15.05% 6.41% 13.50% 13.65% 19.80% 10.60% -
ROE 1.62% 2.65% 1.18% 1.83% 2.43% 2.62% 1.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.29 39.07 37.31 29.94 39.43 29.24 40.10 -22.68%
EPS 3.33 5.49 2.39 3.64 5.38 5.79 4.25 -15.04%
DPS 2.50 0.00 5.00 0.00 2.50 0.00 5.50 -40.96%
NAPS 2.06 2.07 2.02 1.99 2.21 2.21 2.15 -2.81%
Adjusted Per Share Value based on latest NOSH - 402,060
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.51 26.49 25.32 19.33 21.39 15.86 21.75 -10.22%
EPS 2.26 3.72 1.62 2.35 2.92 3.14 2.31 -1.45%
DPS 1.70 0.00 3.39 0.00 1.36 0.00 2.98 -31.28%
NAPS 1.3969 1.4038 1.3704 1.2847 1.1992 1.1988 1.1662 12.82%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.01 1.54 1.54 1.54 1.56 1.66 1.52 -
P/RPS 7.36 3.94 4.13 5.14 3.96 5.68 3.79 55.84%
P/EPS 60.36 28.05 64.44 42.31 29.00 28.67 35.76 41.90%
EY 1.66 3.56 1.55 2.36 3.45 3.49 2.80 -29.49%
DY 1.24 0.00 3.25 0.00 1.60 0.00 3.62 -51.13%
P/NAPS 0.98 0.74 0.76 0.77 0.71 0.75 0.71 24.04%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 19/05/15 24/02/15 26/11/14 14/08/14 28/05/14 27/02/14 -
Price 1.45 1.70 1.55 1.52 1.55 1.61 1.57 -
P/RPS 5.31 4.35 4.15 5.08 3.93 5.51 3.92 22.49%
P/EPS 43.54 30.97 64.85 41.76 28.81 27.81 36.94 11.61%
EY 2.30 3.23 1.54 2.39 3.47 3.60 2.71 -10.38%
DY 1.72 0.00 3.23 0.00 1.61 0.00 3.50 -37.80%
P/NAPS 0.70 0.82 0.77 0.76 0.70 0.73 0.73 -2.76%

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