[PARAMON] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -3.83%
YoY- 8.33%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 907,670 758,325 573,141 576,034 510,043 512,073 450,048 12.39%
PBT 151,271 182,169 112,477 101,694 85,756 75,096 76,247 12.08%
Tax -38,668 -31,890 -23,804 -27,513 -21,670 -21,593 -19,793 11.80%
NP 112,603 150,279 88,673 74,181 64,086 53,503 56,454 12.18%
-
NP to SH 94,926 133,409 75,016 67,681 62,474 53,503 56,454 9.04%
-
Tax Rate 25.56% 17.51% 21.16% 27.05% 25.27% 28.75% 25.96% -
Total Cost 795,067 608,046 484,468 501,853 445,957 458,570 393,594 12.42%
-
Net Worth 1,074,962 1,035,282 934,682 890,872 780,442 726,208 699,340 7.42%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 36,403 67,887 35,949 34,832 28,976 27,021 27,027 5.08%
Div Payout % 38.35% 50.89% 47.92% 51.47% 46.38% 50.51% 47.88% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,074,962 1,035,282 934,682 890,872 780,442 726,208 699,340 7.42%
NOSH 428,271 424,295 422,933 422,214 386,357 337,771 337,845 4.03%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.41% 19.82% 15.47% 12.88% 12.56% 10.45% 12.54% -
ROE 8.83% 12.89% 8.03% 7.60% 8.00% 7.37% 8.07% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 211.94 178.73 135.52 136.43 132.01 151.60 133.21 8.04%
EPS 22.20 31.46 17.74 16.03 16.17 15.84 16.71 4.84%
DPS 8.50 16.00 8.50 8.25 7.50 8.00 8.00 1.01%
NAPS 2.51 2.44 2.21 2.11 2.02 2.15 2.07 3.26%
Adjusted Per Share Value based on latest NOSH - 422,124
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 145.75 121.77 92.03 92.50 81.90 82.22 72.27 12.39%
EPS 15.24 21.42 12.05 10.87 10.03 8.59 9.06 9.04%
DPS 5.85 10.90 5.77 5.59 4.65 4.34 4.34 5.09%
NAPS 1.7261 1.6624 1.5008 1.4305 1.2532 1.1661 1.1229 7.42%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.04 1.77 1.39 1.68 1.54 1.52 1.50 -
P/RPS 0.96 0.99 1.03 1.23 1.17 1.00 1.13 -2.67%
P/EPS 9.20 5.63 7.84 10.48 9.52 9.60 8.98 0.40%
EY 10.87 17.76 12.76 9.54 10.50 10.42 11.14 -0.40%
DY 4.17 9.04 6.12 4.91 4.87 5.26 5.33 -4.00%
P/NAPS 0.81 0.73 0.63 0.80 0.76 0.71 0.72 1.98%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 10/02/17 24/02/16 24/02/15 27/02/14 28/02/13 -
Price 2.15 1.94 1.60 1.55 1.55 1.57 1.61 -
P/RPS 1.01 1.09 1.18 1.14 1.17 1.04 1.21 -2.96%
P/EPS 9.70 6.17 9.02 9.67 9.59 9.91 9.63 0.12%
EY 10.31 16.21 11.09 10.34 10.43 10.09 10.38 -0.11%
DY 3.95 8.25 5.31 5.32 4.84 5.10 4.97 -3.75%
P/NAPS 0.86 0.80 0.72 0.73 0.77 0.73 0.78 1.63%

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