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

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	278,366	184,555	145,306	115,261	133,241	142,517	118,843	15.23%
YoY %	50.83%	27.01%	26.07%	-13.49%	-6.51%	19.92%	-	-
Horiz. %	234.23%	155.29%	122.27%	96.99%	112.12%	119.92%	100.00%	-
PBT	60,785	24,689	32,870	22,128	24,783	15,853	19,864	20.48%
YoY %	146.20%	-24.89%	48.54%	-10.71%	56.33%	-20.19%	-	-
Horiz. %	306.01%	124.29%	165.48%	111.40%	124.76%	79.81%	100.00%	-
Tax	-16,079	-7,396	-7,329	-6,444	-6,602	-5,168	-5,034	21.34%
YoY %	-117.40%	-0.91%	-13.73%	2.39%	-27.75%	-2.66%	-	-
Horiz. %	319.41%	146.92%	145.59%	128.01%	131.15%	102.66%	100.00%	-
NP	44,706	17,293	25,541	15,684	18,181	10,685	14,830	20.18%
YoY %	158.52%	-32.29%	62.85%	-13.73%	70.15%	-27.95%	-	-
Horiz. %	301.46%	116.61%	172.23%	105.76%	122.60%	72.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,302	14,674	23,912	14,063	18,181	10,685	14,830	19.07%
YoY %	188.28%	-38.63%	70.03%	-22.65%	70.15%	-27.95%	-	-
Horiz. %	285.25%	98.95%	161.24%	94.83%	122.60%	72.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.45%	29.96%	22.30%	29.12%	26.64%	32.60%	25.34%	-
YoY %	-11.72%	34.35%	-23.42%	9.31%	-18.28%	28.65%	-	-
Horiz. %	104.38%	118.23%	88.00%	114.92%	105.13%	128.65%	100.00%	-
Total Cost	233,660	167,262	119,765	99,577	115,060	131,832	104,013	14.43%
YoY %	39.70%	39.66%	20.27%	-13.46%	-12.72%	26.75%	-	-
Horiz. %	224.64%	160.81%	115.14%	95.74%	110.62%	126.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,057,831	930,340	900,848	869,963	746,840	706,697	682,382	7.57%
YoY %	13.70%	3.27%	3.55%	16.49%	5.68%	3.56%	-	-
Horiz. %	155.02%	136.34%	132.02%	127.49%	109.45%	103.56%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	10,706	10,572	10,573	10,557	8,448	8,453	10,134	0.91%
YoY %	1.27%	-0.01%	0.15%	24.96%	-0.06%	-16.59%	-	-
Horiz. %	105.64%	104.32%	104.33%	104.17%	83.36%	83.41%	100.00%	-
Div Payout %	25.31%	72.05%	44.22%	75.08%	46.47%	79.11%	68.34%	-
YoY %	-64.87%	62.94%	-41.10%	61.57%	-41.26%	15.76%	-	-
Horiz. %	37.04%	105.43%	64.71%	109.86%	68.00%	115.76%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,057,831	930,340	900,848	869,963	746,840	706,697	682,382	7.57%
YoY %	13.70%	3.27%	3.55%	16.49%	5.68%	3.56%	-	-
Horiz. %	155.02%	136.34%	132.02%	127.49%	109.45%	103.56%	100.00%	-
NOSH	428,271	424,295	422,933	422,312	337,936	338,132	337,813	4.03%
YoY %	0.94%	0.32%	0.15%	24.97%	-0.06%	0.09%	-	-
Horiz. %	126.78%	125.60%	125.20%	125.01%	100.04%	100.09%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	16.06%	9.37%	17.58%	13.61%	13.65%	7.50%	12.48%	-
YoY %	71.40%	-46.70%	29.17%	-0.29%	82.00%	-39.90%	-	-
Horiz. %	128.69%	75.08%	140.87%	109.05%	109.38%	60.10%	100.00%	-
ROE	4.00%	1.58%	2.65%	1.62%	2.43%	1.51%	2.17%	-
YoY %	153.16%	-40.38%	63.58%	-33.33%	60.93%	-30.41%	-	-
Horiz. %	184.33%	72.81%	122.12%	74.65%	111.98%	69.59%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	65.00	43.64	34.36	27.29	39.43	42.15	35.18	10.76%
YoY %	48.95%	27.01%	25.91%	-30.79%	-6.45%	19.81%	-	-
Horiz. %	184.76%	124.05%	97.67%	77.57%	112.08%	119.81%	100.00%	-
EPS	9.88	3.47	5.65	3.33	5.38	3.16	4.39	14.46%
YoY %	184.73%	-38.58%	69.67%	-38.10%	70.25%	-28.02%	-	-
Horiz. %	225.06%	79.04%	128.70%	75.85%	122.55%	71.98%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.50	2.50	3.00	-2.99%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-16.67%	-	-
Horiz. %	83.33%	83.33%	83.33%	83.33%	83.33%	83.33%	100.00%	-
NAPS	2.47	2.20	2.13	2.06	2.21	2.09	2.02	3.40%
YoY %	12.27%	3.29%	3.40%	-6.79%	5.74%	3.47%	-	-
Horiz. %	122.28%	108.91%	105.45%	101.98%	109.41%	103.47%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 422,312
RPS	44.67	29.61	23.32	18.50	21.38	22.87	19.07	15.23%
YoY %	50.86%	26.97%	26.05%	-13.47%	-6.52%	19.93%	-	-
Horiz. %	234.24%	155.27%	122.29%	97.01%	112.11%	119.93%	100.00%	-
EPS	6.79	2.35	3.84	2.26	2.92	1.71	2.38	19.08%
YoY %	188.94%	-38.80%	69.91%	-22.60%	70.76%	-28.15%	-	-
Horiz. %	285.29%	98.74%	161.34%	94.96%	122.69%	71.85%	100.00%	-
DPS	1.72	1.70	1.70	1.69	1.36	1.36	1.63	0.89%
YoY %	1.18%	0.00%	0.59%	24.26%	0.00%	-16.56%	-	-
Horiz. %	105.52%	104.29%	104.29%	103.68%	83.44%	83.44%	100.00%	-
NAPS	1.6974	1.4929	1.4455	1.396	1.1984	1.134	1.095	7.57%
YoY %	13.70%	3.28%	3.55%	16.49%	5.68%	3.56%	-	-
Horiz. %	155.01%	136.34%	132.01%	127.49%	109.44%	103.56%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-32.94%	9.90%	-47.83%	85.86%	6.45%	-24.85%	-	-
Horiz. %	57.17%	85.25%	77.58%	148.69%	80.00%	75.15%	100.00%	-
P/EPS	18.63	53.03	23.35	60.36	29.00	49.68	39.64	-11.81%
YoY %	-64.87%	127.11%	-61.32%	108.14%	-41.63%	25.33%	-	-
Horiz. %	47.00%	133.78%	58.91%	152.27%	73.16%	125.33%	100.00%	-
EY	5.37	1.89	4.28	1.66	3.45	2.01	2.52	13.43%
YoY %	184.13%	-55.84%	157.83%	-51.88%	71.64%	-20.24%	-	-
Horiz. %	213.10%	75.00%	169.84%	65.87%	136.90%	79.76%	100.00%	-
DY	1.36	1.36	1.89	1.24	1.60	1.59	1.72	-3.83%
YoY %	0.00%	-28.04%	52.42%	-22.50%	0.63%	-7.56%	-	-
Horiz. %	79.07%	79.07%	109.88%	72.09%	93.02%	92.44%	100.00%	-
P/NAPS	0.74	0.84	0.62	0.98	0.71	0.75	0.86	-2.47%
YoY %	-11.90%	35.48%	-36.73%	38.03%	-5.33%	-12.79%	-	-
Horiz. %	86.05%	97.67%	72.09%	113.95%	82.56%	87.21%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-32.39%	3.15%	-22.22%	35.11%	6.79%	-17.49%	-	-
Horiz. %	64.57%	95.52%	92.60%	119.06%	88.12%	82.51%	100.00%	-
P/EPS	18.93	53.60	25.12	43.54	28.81	49.05	35.76	-10.05%
YoY %	-64.68%	113.38%	-42.31%	51.13%	-41.26%	37.16%	-	-
Horiz. %	52.94%	149.89%	70.25%	121.76%	80.56%	137.16%	100.00%	-
EY	5.28	1.87	3.98	2.30	3.47	2.04	2.80	11.14%
YoY %	182.35%	-53.02%	73.04%	-33.72%	70.10%	-27.14%	-	-
Horiz. %	188.57%	66.79%	142.14%	82.14%	123.93%	72.86%	100.00%	-
DY	1.34	1.34	1.76	1.72	1.61	1.61	1.91	-5.73%
YoY %	0.00%	-23.86%	2.33%	6.83%	0.00%	-15.71%	-	-
Horiz. %	70.16%	70.16%	92.15%	90.05%	84.29%	84.29%	100.00%	-
P/NAPS	0.76	0.85	0.67	0.70	0.70	0.74	0.78	-0.43%
YoY %	-10.59%	26.87%	-4.29%	0.00%	-5.41%	-5.13%	-	-
Horiz. %	97.44%	108.97%	85.90%	89.74%	89.74%	94.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos