[PARAMON] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -6.8%
YoY- 367.72%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 552,401 686,505 623,257 593,562 614,799 613,024 836,261 -24.13%
PBT 40,379 70,593 58,388 51,830 76,277 83,986 131,197 -54.38%
Tax -18,338 -28,292 -22,467 450,904 462,863 463,994 449,404 -
NP 22,041 42,301 35,921 502,734 539,140 547,980 580,601 -88.68%
-
NP to SH 7,780 27,329 22,004 486,661 522,185 532,672 564,838 -94.23%
-
Tax Rate 45.41% 40.08% 38.48% -869.97% -606.82% -552.47% -342.54% -
Total Cost 530,360 644,204 587,336 90,828 75,659 65,044 255,660 62.58%
-
Net Worth 1,411,772 1,411,772 1,430,348 1,431,654 1,419,365 1,425,509 1,590,194 -7.62%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 15,361 15,361 15,361 15,361 27,300 27,300 35,967 -43.25%
Div Payout % 197.44% 56.21% 69.81% 3.16% 5.23% 5.13% 6.37% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,411,772 1,411,772 1,430,348 1,431,654 1,419,365 1,425,509 1,590,194 -7.62%
NOSH 619,198 619,198 619,198 614,443 614,443 614,443 614,443 0.51%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.99% 6.16% 5.76% 84.70% 87.69% 89.39% 69.43% -
ROE 0.55% 1.94% 1.54% 33.99% 36.79% 37.37% 35.52% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 89.21 110.87 100.66 96.60 100.06 99.77 137.26 -24.94%
EPS 1.26 4.41 3.55 79.20 84.98 86.69 92.71 -94.29%
DPS 2.50 2.50 2.50 2.50 4.50 4.50 5.90 -43.55%
NAPS 2.28 2.28 2.31 2.33 2.31 2.32 2.61 -8.61%
Adjusted Per Share Value based on latest NOSH - 614,443
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 88.70 110.23 100.08 95.31 98.72 98.43 134.28 -24.13%
EPS 1.25 4.39 3.53 78.14 83.85 85.53 90.70 -94.23%
DPS 2.47 2.47 2.47 2.47 4.38 4.38 5.78 -43.23%
NAPS 2.2669 2.2669 2.2967 2.2988 2.2791 2.289 2.5534 -7.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.76 0.755 0.835 0.825 0.75 0.91 0.69 -
P/RPS 0.85 0.68 0.83 0.85 0.75 0.91 0.50 42.39%
P/EPS 60.49 17.11 23.50 1.04 0.88 1.05 0.74 1778.47%
EY 1.65 5.85 4.26 96.00 113.31 95.27 134.36 -94.66%
DY 3.29 3.31 2.99 3.03 6.00 4.95 8.56 -47.10%
P/NAPS 0.33 0.33 0.36 0.35 0.32 0.39 0.26 17.20%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 27/05/21 25/02/21 27/11/20 24/08/20 29/05/20 -
Price 0.74 0.79 0.825 0.86 0.82 0.81 0.84 -
P/RPS 0.83 0.71 0.82 0.89 0.82 0.81 0.61 22.76%
P/EPS 58.90 17.90 23.22 1.09 0.96 0.93 0.91 1507.98%
EY 1.70 5.59 4.31 92.10 103.64 107.03 110.37 -93.79%
DY 3.38 3.16 3.03 2.91 5.49 5.56 7.03 -38.60%
P/NAPS 0.32 0.35 0.36 0.37 0.35 0.35 0.32 0.00%

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