[PARAMON] QoQ TTM Result on 31-Mar-2021 [#1]

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
TTM Result
Revenue	681,351	552,401	686,505	623,257	593,562	614,799	613,024	7.27%
YoY %	23.34%	-19.53%	10.15%	5.00%	-3.45%	0.29%	-	-
Horiz. %	111.15%	90.11%	111.99%	101.67%	96.83%	100.29%	100.00%	-
PBT	70,316	40,379	70,593	58,388	51,830	76,277	83,986	-11.14%
YoY %	74.14%	-42.80%	20.90%	12.65%	-32.05%	-9.18%	-	-
Horiz. %	83.72%	48.08%	84.05%	69.52%	61.71%	90.82%	100.00%	-
Tax	-27,605	-18,338	-28,292	-22,467	450,904	462,863	463,994	-
YoY %	-50.53%	35.18%	-25.93%	-104.98%	-2.58%	-0.24%	-	-
Horiz. %	-5.95%	-3.95%	-6.10%	-4.84%	97.18%	99.76%	100.00%	-
NP	42,711	22,041	42,301	35,921	502,734	539,140	547,980	-81.66%
YoY %	93.78%	-47.89%	17.76%	-92.85%	-6.75%	-1.61%	-	-
Horiz. %	7.79%	4.02%	7.72%	6.56%	91.74%	98.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,537	7,780	27,329	22,004	486,661	522,185	532,672	-85.71%
YoY %	266.80%	-71.53%	24.20%	-95.48%	-6.80%	-1.97%	-	-
Horiz. %	5.36%	1.46%	5.13%	4.13%	91.36%	98.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.26%	45.41%	40.08%	38.48%	-869.97%	-606.82%	-552.47%	-
YoY %	-13.54%	13.30%	4.16%	104.42%	-43.37%	-9.84%	-	-
Horiz. %	-7.11%	-8.22%	-7.25%	-6.97%	157.47%	109.84%	100.00%	-
Total Cost	638,640	530,360	644,204	587,336	90,828	75,659	65,044	356.62%
YoY %	20.42%	-17.67%	9.68%	546.65%	20.05%	16.32%	-	-
Horiz. %	981.86%	815.39%	990.41%	902.98%	139.64%	116.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,436,540	1,411,772	1,411,772	1,430,348	1,431,654	1,419,365	1,425,509	0.51%
YoY %	1.75%	0.00%	-1.30%	-0.09%	0.87%	-0.43%	-	-
Horiz. %	100.77%	99.04%	99.04%	100.34%	100.43%	99.57%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	18,575	15,361	15,361	15,361	15,361	27,300	27,300	-22.58%
YoY %	20.92%	0.00%	0.00%	0.00%	-43.73%	0.00%	-	-
Horiz. %	68.04%	56.27%	56.27%	56.27%	56.27%	100.00%	100.00%	-
Div Payout %	65.09%	197.44%	56.21%	69.81%	3.16%	5.23%	5.13%	-
YoY %	-67.03%	251.25%	-19.48%	2,109.18%	-39.58%	1.95%	-	-
Horiz. %	1,268.81%	3,848.73%	1,095.71%	1,360.82%	61.60%	101.95%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	1,436,540	1,411,772	1,411,772	1,430,348	1,431,654	1,419,365	1,425,509	0.51%
YoY %	1.75%	0.00%	-1.30%	-0.09%	0.87%	-0.43%	-	-
Horiz. %	100.77%	99.04%	99.04%	100.34%	100.43%	99.57%	100.00%	-
NOSH	619,198	619,198	619,198	619,198	614,443	614,443	614,443	0.51%
YoY %	0.00%	0.00%	0.00%	0.77%	0.00%	0.00%	-	-
Horiz. %	100.77%	100.77%	100.77%	100.77%	100.00%	100.00%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	6.27%	3.99%	6.16%	5.76%	84.70%	87.69%	89.39%	-
YoY %	57.14%	-35.23%	6.94%	-93.20%	-3.41%	-1.90%	-	-
Horiz. %	7.01%	4.46%	6.89%	6.44%	94.75%	98.10%	100.00%	-
ROE	1.99%	0.55%	1.94%	1.54%	33.99%	36.79%	37.37%	-
YoY %	261.82%	-71.65%	25.97%	-95.47%	-7.61%	-1.55%	-	-
Horiz. %	5.33%	1.47%	5.19%	4.12%	90.96%	98.45%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	110.04	89.21	110.87	100.66	96.60	100.06	99.77	6.73%
YoY %	23.35%	-19.54%	10.14%	4.20%	-3.46%	0.29%	-	-
Horiz. %	110.29%	89.42%	111.13%	100.89%	96.82%	100.29%	100.00%	-
EPS	4.61	1.26	4.41	3.55	79.20	84.98	86.69	-85.78%
YoY %	265.87%	-71.43%	24.23%	-95.52%	-6.80%	-1.97%	-	-
Horiz. %	5.32%	1.45%	5.09%	4.10%	91.36%	98.03%	100.00%	-
DPS	3.00	2.50	2.50	2.50	2.50	4.50	4.50	-23.62%
YoY %	20.00%	0.00%	0.00%	0.00%	-44.44%	0.00%	-	-
Horiz. %	66.67%	55.56%	55.56%	55.56%	55.56%	100.00%	100.00%	-
NAPS	2.32	2.28	2.28	2.31	2.33	2.31	2.32	0.00%
YoY %	1.75%	0.00%	-1.30%	-0.86%	0.87%	-0.43%	-	-
Horiz. %	100.00%	98.28%	98.28%	99.57%	100.43%	99.57%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 619,198
RPS	109.41	88.70	110.23	100.08	95.31	98.72	98.43	7.28%
YoY %	23.35%	-19.53%	10.14%	5.00%	-3.45%	0.29%	-	-
Horiz. %	111.16%	90.11%	111.99%	101.68%	96.83%	100.29%	100.00%	-
EPS	4.58	1.25	4.39	3.53	78.14	83.85	85.53	-85.71%
YoY %	266.40%	-71.53%	24.36%	-95.48%	-6.81%	-1.96%	-	-
Horiz. %	5.35%	1.46%	5.13%	4.13%	91.36%	98.04%	100.00%	-
DPS	2.98	2.47	2.47	2.47	2.47	4.38	4.38	-22.58%
YoY %	20.65%	0.00%	0.00%	0.00%	-43.61%	0.00%	-	-
Horiz. %	68.04%	56.39%	56.39%	56.39%	56.39%	100.00%	100.00%	-
NAPS	2.3067	2.2669	2.2669	2.2967	2.2988	2.2791	2.289	0.51%
YoY %	1.76%	0.00%	-1.30%	-0.09%	0.86%	-0.43%	-	-
Horiz. %	100.77%	99.03%	99.03%	100.34%	100.43%	99.57%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	0.695	0.76	0.755	0.835	0.825	0.75	0.91	-
P/RPS	0.63	0.85	0.68	0.83	0.85	0.75	0.91	-21.68%
YoY %	-25.88%	25.00%	-18.07%	-2.35%	13.33%	-17.58%	-	-
Horiz. %	69.23%	93.41%	74.73%	91.21%	93.41%	82.42%	100.00%	-
P/EPS	15.08	60.49	17.11	23.50	1.04	0.88	1.05	487.98%
YoY %	-75.07%	253.54%	-27.19%	2,159.62%	18.18%	-16.19%	-	-
Horiz. %	1,436.19%	5,760.95%	1,629.52%	2,238.10%	99.05%	83.81%	100.00%	-
EY	6.63	1.65	5.85	4.26	96.00	113.31	95.27	-82.99%
YoY %	301.82%	-71.79%	37.32%	-95.56%	-15.28%	18.94%	-	-
Horiz. %	6.96%	1.73%	6.14%	4.47%	100.77%	118.94%	100.00%	-
DY	4.32	3.29	3.31	2.99	3.03	6.00	4.95	-8.65%
YoY %	31.31%	-0.60%	10.70%	-1.32%	-49.50%	21.21%	-	-
Horiz. %	87.27%	66.46%	66.87%	60.40%	61.21%	121.21%	100.00%	-
P/NAPS	0.30	0.33	0.33	0.36	0.35	0.32	0.39	-16.00%
YoY %	-9.09%	0.00%	-8.33%	2.86%	9.38%	-17.95%	-	-
Horiz. %	76.92%	84.62%	84.62%	92.31%	89.74%	82.05%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	25/02/22	25/11/21	27/08/21	27/05/21	25/02/21	27/11/20	24/08/20	-
Price	0.675	0.74	0.79	0.825	0.86	0.82	0.81	-
P/RPS	0.61	0.83	0.71	0.82	0.89	0.82	0.81	-17.18%
YoY %	-26.51%	16.90%	-13.41%	-7.87%	8.54%	1.23%	-	-
Horiz. %	75.31%	102.47%	87.65%	101.23%	109.88%	101.23%	100.00%	-
P/EPS	14.65	58.90	17.90	23.22	1.09	0.96	0.93	525.25%
YoY %	-75.13%	229.05%	-22.91%	2,030.28%	13.54%	3.23%	-	-
Horiz. %	1,575.27%	6,333.33%	1,924.73%	2,496.77%	117.20%	103.23%	100.00%	-
EY	6.83	1.70	5.59	4.31	92.10	103.64	107.03	-83.95%
YoY %	301.76%	-69.59%	29.70%	-95.32%	-11.13%	-3.17%	-	-
Horiz. %	6.38%	1.59%	5.22%	4.03%	86.05%	96.83%	100.00%	-
DY	4.44	3.38	3.16	3.03	2.91	5.49	5.56	-13.89%
YoY %	31.36%	6.96%	4.29%	4.12%	-46.99%	-1.26%	-	-
Horiz. %	79.86%	60.79%	56.83%	54.50%	52.34%	98.74%	100.00%	-
P/NAPS	0.29	0.32	0.35	0.36	0.37	0.35	0.35	-11.75%
YoY %	-9.38%	-8.57%	-2.78%	-2.70%	5.71%	0.00%	-	-
Horiz. %	82.86%	91.43%	100.00%	102.86%	105.71%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos