[PARAMON] YoY Cumulative 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- 60.65%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 440,612 327,495 258,635 280,258 232,016 252,997 223,122 12.00%
PBT 78,786 42,991 52,985 55,718 48,605 36,301 38,951 12.45%
Tax -20,903 -12,426 -12,552 -15,209 -10,864 -10,869 -10,718 11.77%
NP 57,883 30,565 40,433 40,509 37,741 25,432 28,233 12.70%
-
NP to SH 49,265 22,966 33,602 37,250 37,741 25,432 28,233 9.71%
-
Tax Rate 26.53% 28.90% 23.69% 27.30% 22.35% 29.94% 27.52% -
Total Cost 382,729 296,930 218,202 239,749 194,275 227,565 194,889 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 10,706 10,572 10,573 10,558 8,446 8,443 10,131 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 4.66% 2.47% 3.73% 4.28% 5.05% 3.60% 4.14% -
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 102.88 77.44 61.15 66.36 68.67 74.91 66.07 7.65%
EPS 11.56 5.43 7.95 8.82 11.17 7.53 8.36 5.54%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 3.00 -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 70.70 52.55 41.50 44.97 37.23 40.60 35.80 12.00%
EPS 7.91 3.69 5.39 5.98 6.06 4.08 4.53 9.73%
DPS 1.72 1.70 1.70 1.69 1.36 1.35 1.63 0.89%
NAPS 1.6974 1.4929 1.4455 1.3961 1.1982 1.1327 1.0947 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 1.79 2.38 2.16 3.03 2.27 2.10 2.63 -6.20%
P/EPS 16.00 33.88 16.61 22.79 13.97 20.85 20.81 -4.28%
EY 6.25 2.95 6.02 4.39 7.16 4.80 4.80 4.49%
DY 1.36 1.36 1.89 1.24 1.60 1.59 1.72 -3.83%
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 1.82 2.40 2.32 2.19 2.26 2.07 2.38 -4.37%
P/EPS 16.26 34.25 17.87 16.44 13.88 20.58 18.78 -2.37%
EY 6.15 2.92 5.60 6.08 7.21 4.86 5.32 2.44%
DY 1.34 1.34 1.76 1.72 1.61 1.61 1.91 -5.73%
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