[PARAMON] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 9.77%
YoY- 10.03%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 135,443 123,633 142,517 110,480 114,948 111,978 118,843 9.08%
PBT 21,313 17,482 15,853 20,448 17,211 20,085 19,864 4.79%
Tax -6,957 -3,767 -5,168 -5,701 -3,776 -5,299 -5,034 23.99%
NP 14,356 13,715 10,685 14,747 13,435 14,786 14,830 -2.13%
-
NP to SH 14,356 13,715 10,685 14,747 13,435 14,786 14,830 -2.13%
-
Tax Rate 32.64% 21.55% 32.60% 27.88% 21.94% 26.38% 25.34% -
Total Cost 121,087 109,918 131,832 95,733 101,513 97,192 104,013 10.63%
-
Net Worth 726,244 712,774 706,697 715,415 698,754 685,287 682,382 4.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,578 - 8,453 - 16,878 - 10,134 49.62%
Div Payout % 129.41% - 79.11% - 125.63% - 68.34% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 726,244 712,774 706,697 715,415 698,754 685,287 682,382 4.22%
NOSH 337,788 337,807 338,132 337,459 337,562 337,579 337,813 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.60% 11.09% 7.50% 13.35% 11.69% 13.20% 12.48% -
ROE 1.98% 1.92% 1.51% 2.06% 1.92% 2.16% 2.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.10 36.60 42.15 32.74 34.05 33.17 35.18 9.09%
EPS 4.25 4.06 3.16 4.37 3.98 4.38 4.39 -2.13%
DPS 5.50 0.00 2.50 0.00 5.00 0.00 3.00 49.62%
NAPS 2.15 2.11 2.09 2.12 2.07 2.03 2.02 4.23%
Adjusted Per Share Value based on latest NOSH - 337,459
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.75 19.85 22.88 17.74 18.46 17.98 19.08 9.09%
EPS 2.31 2.20 1.72 2.37 2.16 2.37 2.38 -1.96%
DPS 2.98 0.00 1.36 0.00 2.71 0.00 1.63 49.35%
NAPS 1.1662 1.1445 1.1348 1.1488 1.122 1.1004 1.0957 4.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.52 1.51 1.57 1.55 1.50 1.51 1.74 -
P/RPS 3.79 4.13 3.72 4.73 4.40 4.55 4.95 -16.26%
P/EPS 35.76 37.19 49.68 35.47 37.69 34.47 39.64 -6.61%
EY 2.80 2.69 2.01 2.82 2.65 2.90 2.52 7.25%
DY 3.62 0.00 1.59 0.00 3.33 0.00 1.72 64.00%
P/NAPS 0.71 0.72 0.75 0.73 0.72 0.74 0.86 -11.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 22/05/13 28/02/13 28/11/12 30/08/12 -
Price 1.57 1.56 1.55 1.71 1.61 1.49 1.57 -
P/RPS 3.92 4.26 3.68 5.22 4.73 4.49 4.46 -8.22%
P/EPS 36.94 38.42 49.05 39.13 40.45 34.02 35.76 2.18%
EY 2.71 2.60 2.04 2.56 2.47 2.94 2.80 -2.14%
DY 3.50 0.00 1.61 0.00 3.11 0.00 1.91 49.58%
P/NAPS 0.73 0.74 0.74 0.81 0.78 0.73 0.78 -4.30%

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