[PARAMON] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 5.98%
YoY- -28.85%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 952,738 946,181 937,112 907,914 890,878 871,442 777,631 14.48%
PBT 152,385 136,898 152,461 151,271 145,305 217,964 181,868 -11.11%
Tax -41,803 -39,663 -41,030 -38,668 -39,056 -40,367 -31,684 20.27%
NP 110,582 97,235 111,431 112,603 106,249 177,597 150,184 -18.44%
-
NP to SH 94,979 80,291 94,128 94,926 89,567 159,708 132,080 -19.71%
-
Tax Rate 27.43% 28.97% 26.91% 25.56% 26.88% 18.52% 17.42% -
Total Cost 842,156 848,946 825,681 795,311 784,629 693,845 627,447 21.65%
-
Net Worth 1,098,096 1,105,029 1,066,397 1,074,962 1,036,418 1,057,831 1,008,721 5.81%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 34,363 34,363 36,403 36,403 67,986 67,986 67,851 -36.43%
Div Payout % 36.18% 42.80% 38.67% 38.35% 75.91% 42.57% 51.37% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,098,096 1,105,029 1,066,397 1,074,962 1,036,418 1,057,831 1,008,721 5.81%
NOSH 606,683 433,344 433,344 428,271 428,271 428,271 428,271 26.10%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.61% 10.28% 11.89% 12.40% 11.93% 20.38% 19.31% -
ROE 8.65% 7.27% 8.83% 8.83% 8.64% 15.10% 13.09% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 157.04 218.34 218.81 211.99 208.02 203.48 182.71 -9.59%
EPS 15.66 18.53 21.98 22.16 20.91 37.29 31.03 -36.58%
DPS 5.66 8.00 8.50 8.50 16.00 16.00 16.00 -49.94%
NAPS 1.81 2.55 2.49 2.51 2.42 2.47 2.37 -16.43%
Adjusted Per Share Value based on latest NOSH - 428,271
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 152.98 151.93 150.47 145.79 143.05 139.93 124.87 14.48%
EPS 15.25 12.89 15.11 15.24 14.38 25.64 21.21 -19.72%
DPS 5.52 5.52 5.85 5.85 10.92 10.92 10.90 -36.43%
NAPS 1.7632 1.7744 1.7123 1.7261 1.6642 1.6986 1.6197 5.81%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.33 2.25 2.02 2.04 2.13 1.84 1.98 -
P/RPS 0.85 1.03 0.92 0.96 1.02 0.90 1.08 -14.74%
P/EPS 8.50 12.14 9.19 9.20 10.18 4.93 6.38 21.05%
EY 11.77 8.23 10.88 10.87 9.82 20.27 15.67 -17.35%
DY 4.26 3.56 4.21 4.17 7.51 8.70 8.08 -34.71%
P/NAPS 0.73 0.88 0.81 0.81 0.88 0.74 0.84 -8.92%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 22/08/19 23/05/19 28/02/19 21/11/18 21/08/18 23/05/18 -
Price 1.28 1.30 2.08 2.15 2.08 1.87 1.99 -
P/RPS 0.82 0.60 0.95 1.01 1.00 0.92 1.09 -17.26%
P/EPS 8.18 7.02 9.46 9.70 9.95 5.01 6.41 17.63%
EY 12.23 14.25 10.57 10.31 10.05 19.94 15.59 -14.92%
DY 4.43 6.15 4.09 3.95 7.69 8.56 8.04 -32.76%
P/NAPS 0.71 0.51 0.84 0.86 0.86 0.76 0.84 -10.59%

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