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

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -39.35%
YoY- -22.65%
View:
Show?
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 278,366 184,555 145,306 115,261 133,241 142,517 118,843 15.23%
PBT 60,785 24,689 32,870 22,128 24,783 15,853 19,864 20.48%
Tax -16,079 -7,396 -7,329 -6,444 -6,602 -5,168 -5,034 21.34%
NP 44,706 17,293 25,541 15,684 18,181 10,685 14,830 20.18%
-
NP to SH 42,302 14,674 23,912 14,063 18,181 10,685 14,830 19.07%
-
Tax Rate 26.45% 29.96% 22.30% 29.12% 26.64% 32.60% 25.34% -
Total Cost 233,660 167,262 119,765 99,577 115,060 131,832 104,013 14.43%
-
Net Worth 1,057,831 930,340 900,848 869,963 746,840 706,697 682,382 7.57%
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 10,557 8,448 8,453 10,134 0.91%
Div Payout % 25.31% 72.05% 44.22% 75.08% 46.47% 79.11% 68.34% -
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 1,057,831 930,340 900,848 869,963 746,840 706,697 682,382 7.57%
NOSH 428,271 424,295 422,933 422,312 337,936 338,132 337,813 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 16.06% 9.37% 17.58% 13.61% 13.65% 7.50% 12.48% -
ROE 4.00% 1.58% 2.65% 1.62% 2.43% 1.51% 2.17% -
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 65.00 43.64 34.36 27.29 39.43 42.15 35.18 10.76%
EPS 9.88 3.47 5.65 3.33 5.38 3.16 4.39 14.46%
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 44.70 29.63 23.33 18.51 21.39 22.88 19.08 15.23%
EPS 6.79 2.36 3.84 2.26 2.92 1.72 2.38 19.08%
DPS 1.72 1.70 1.70 1.70 1.36 1.36 1.63 0.89%
NAPS 1.6986 1.4939 1.4465 1.3969 1.1992 1.1348 1.0957 7.57%
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 2.83 4.22 3.84 7.36 3.96 3.72 4.95 -8.89%
P/EPS 18.63 53.03 23.35 60.36 29.00 49.68 39.64 -11.81%
EY 5.37 1.89 4.28 1.66 3.45 2.01 2.52 13.43%
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 2.88 4.26 4.13 5.31 3.93 3.68 4.46 -7.02%
P/EPS 18.93 53.60 25.12 43.54 28.81 49.05 35.76 -10.05%
EY 5.28 1.87 3.98 2.30 3.47 2.04 2.80 11.14%
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