[PARAMON] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 129.62%
YoY- 18.54%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 148,059 147,717 115,261 164,997 157,656 120,371 133,241 7.26%
PBT 22,740 23,236 22,128 33,590 16,553 20,598 24,783 -5.55%
Tax -6,210 -6,094 -6,444 -8,765 -6,455 -4,351 -6,602 -3.98%
NP 16,530 17,142 15,684 24,825 10,098 16,247 18,181 -6.13%
-
NP to SH 14,901 15,530 14,063 23,187 10,098 14,635 18,181 -12.38%
-
Tax Rate 27.31% 26.23% 29.12% 26.09% 39.00% 21.12% 26.64% -
Total Cost 131,529 130,575 99,577 140,172 147,558 104,124 115,060 9.30%
-
Net Worth 890,682 873,562 869,963 874,263 853,471 800,100 746,840 12.42%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 24,272 - 10,557 - 21,125 - 8,448 101.71%
Div Payout % 162.89% - 75.08% - 209.21% - 46.47% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 890,682 873,562 869,963 874,263 853,471 800,100 746,840 12.42%
NOSH 422,124 422,010 422,312 422,349 422,510 402,060 337,936 15.93%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.16% 11.60% 13.61% 15.05% 6.41% 13.50% 13.65% -
ROE 1.67% 1.78% 1.62% 2.65% 1.18% 1.83% 2.43% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.07 35.00 27.29 39.07 37.31 29.94 39.43 -7.49%
EPS 3.53 3.68 3.33 5.49 2.39 3.64 5.38 -24.43%
DPS 5.75 0.00 2.50 0.00 5.00 0.00 2.50 73.97%
NAPS 2.11 2.07 2.06 2.07 2.02 1.99 2.21 -3.03%
Adjusted Per Share Value based on latest NOSH - 422,349
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.77 23.72 18.51 26.49 25.32 19.33 21.39 7.26%
EPS 2.39 2.49 2.26 3.72 1.62 2.35 2.92 -12.46%
DPS 3.90 0.00 1.70 0.00 3.39 0.00 1.36 101.45%
NAPS 1.4302 1.4027 1.3969 1.4038 1.3704 1.2847 1.1992 12.42%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.68 1.68 2.01 1.54 1.54 1.54 1.56 -
P/RPS 4.79 4.80 7.36 3.94 4.13 5.14 3.96 13.48%
P/EPS 47.59 45.65 60.36 28.05 64.44 42.31 29.00 39.00%
EY 2.10 2.19 1.66 3.56 1.55 2.36 3.45 -28.11%
DY 3.42 0.00 1.24 0.00 3.25 0.00 1.60 65.70%
P/NAPS 0.80 0.81 0.98 0.74 0.76 0.77 0.71 8.25%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 19/11/15 26/08/15 19/05/15 24/02/15 26/11/14 14/08/14 -
Price 1.55 1.61 1.45 1.70 1.55 1.52 1.55 -
P/RPS 4.42 4.60 5.31 4.35 4.15 5.08 3.93 8.12%
P/EPS 43.91 43.75 43.54 30.97 64.85 41.76 28.81 32.33%
EY 2.28 2.29 2.30 3.23 1.54 2.39 3.47 -24.36%
DY 3.71 0.00 1.72 0.00 3.23 0.00 1.61 74.19%
P/NAPS 0.73 0.78 0.70 0.82 0.77 0.76 0.70 2.82%

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