[PARAMON] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -19.67%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 881,224 654,990 517,270 560,516 464,032 505,994 446,244 12.00%
PBT 157,572 85,982 105,970 111,436 97,210 72,602 77,902 12.45%
Tax -41,806 -24,852 -25,104 -30,418 -21,728 -21,738 -21,436 11.77%
NP 115,766 61,130 80,866 81,018 75,482 50,864 56,466 12.70%
-
NP to SH 98,530 45,932 67,204 74,500 75,482 50,864 56,466 9.71%
-
Tax Rate 26.53% 28.90% 23.69% 27.30% 22.35% 29.94% 27.52% -
Total Cost 765,458 593,860 436,404 479,498 388,550 455,130 389,778 11.89%
-
Net Worth 1,057,831 930,340 900,848 870,011 746,710 705,881 682,184 7.58%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 21,413 21,144 21,146 21,116 16,893 16,887 20,262 0.92%
Div Payout % 21.73% 46.03% 31.47% 28.34% 22.38% 33.20% 35.89% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,057,831 930,340 900,848 870,011 746,710 705,881 682,184 7.58%
NOSH 428,271 424,295 422,933 422,335 337,878 337,742 337,715 4.03%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.14% 9.33% 15.63% 14.45% 16.27% 10.05% 12.65% -
ROE 9.31% 4.94% 7.46% 8.56% 10.11% 7.21% 8.28% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 205.76 154.89 122.31 132.72 137.34 149.82 132.14 7.65%
EPS 23.12 10.86 15.90 17.64 22.34 15.06 16.72 5.54%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 6.00 -2.99%
NAPS 2.47 2.20 2.13 2.06 2.21 2.09 2.02 3.40%
Adjusted Per Share Value based on latest NOSH - 422,312
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 141.50 105.17 83.06 90.00 74.51 81.25 71.65 12.00%
EPS 15.82 7.38 10.79 11.96 12.12 8.17 9.07 9.71%
DPS 3.44 3.40 3.40 3.39 2.71 2.71 3.25 0.95%
NAPS 1.6986 1.4939 1.4465 1.397 1.199 1.1335 1.0954 7.58%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.84 1.84 1.32 2.01 1.56 1.57 1.74 -
P/RPS 0.89 1.19 1.08 1.51 1.14 1.05 1.32 -6.35%
P/EPS 8.00 16.94 8.31 11.39 6.98 10.42 10.41 -4.29%
EY 12.50 5.90 12.04 8.78 14.32 9.59 9.61 4.47%
DY 2.72 2.72 3.79 2.49 3.21 3.18 3.45 -3.88%
P/NAPS 0.74 0.84 0.62 0.98 0.71 0.75 0.86 -2.47%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 16/08/17 17/08/16 26/08/15 14/08/14 22/08/13 30/08/12 -
Price 1.87 1.86 1.42 1.45 1.55 1.55 1.57 -
P/RPS 0.91 1.20 1.16 1.09 1.13 1.03 1.19 -4.37%
P/EPS 8.13 17.12 8.94 8.22 6.94 10.29 9.39 -2.37%
EY 12.30 5.84 11.19 12.17 14.41 9.72 10.65 2.42%
DY 2.67 2.69 3.52 3.45 3.23 3.23 3.82 -5.79%
P/NAPS 0.76 0.85 0.67 0.70 0.70 0.74 0.78 -0.43%

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