[PARAMON] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.49%
YoY- 10.03%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 453,316 659,988 395,100 441,920 417,116 415,408 409,432 1.70%
PBT 80,460 134,360 95,288 81,792 76,348 102,920 88,436 -1.56%
Tax -20,892 -35,060 -17,048 -22,804 -22,736 -28,956 -25,692 -3.38%
NP 59,568 99,300 78,240 58,988 53,612 73,964 62,744 -0.86%
-
NP to SH 38,760 92,748 78,240 58,988 53,612 73,964 62,744 -7.70%
-
Tax Rate 25.97% 26.09% 17.89% 27.88% 29.78% 28.13% 29.05% -
Total Cost 393,748 560,688 316,860 382,932 363,504 341,444 346,688 2.14%
-
Net Worth 899,897 874,263 746,590 715,415 685,342 653,758 544,870 8.71%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 899,897 874,263 746,590 715,415 685,342 653,758 544,870 8.71%
NOSH 422,933 422,349 337,823 337,459 337,607 120,619 111,883 24.78%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.14% 15.05% 19.80% 13.35% 12.85% 17.81% 15.32% -
ROE 4.31% 10.61% 10.48% 8.25% 7.82% 11.31% 11.52% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 107.30 156.27 116.95 130.95 123.55 344.39 365.95 -18.47%
EPS 9.16 21.96 23.16 17.48 15.88 61.32 56.08 -26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.07 2.21 2.12 2.03 5.42 4.87 -12.86%
Adjusted Per Share Value based on latest NOSH - 337,459
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.74 105.90 63.40 70.91 66.93 66.66 65.70 1.70%
EPS 6.22 14.88 12.55 9.47 8.60 11.87 10.07 -7.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.444 1.4029 1.198 1.148 1.0997 1.049 0.8743 8.71%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.59 1.54 1.66 1.55 1.60 1.94 1.21 -
P/RPS 1.48 0.99 1.42 1.18 1.30 0.56 0.33 28.38%
P/EPS 17.33 7.01 7.17 8.87 10.08 3.16 2.16 41.44%
EY 5.77 14.26 13.95 11.28 9.93 31.61 46.35 -29.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.75 0.73 0.79 0.36 0.25 20.07%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 11/05/16 19/05/15 28/05/14 22/05/13 15/05/12 19/05/11 20/05/10 -
Price 1.56 1.70 1.61 1.71 1.57 2.04 1.27 -
P/RPS 1.45 1.09 1.38 1.31 1.27 0.59 0.35 26.70%
P/EPS 17.00 7.74 6.95 9.78 9.89 3.33 2.26 39.93%
EY 5.88 12.92 14.39 10.22 10.11 30.06 44.16 -28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.73 0.81 0.77 0.38 0.26 18.75%

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