[PARAMON] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 28.36%
YoY- -7.24%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 134,777 147,717 120,371 123,633 111,978 108,925 98,288 5.39%
PBT 21,690 23,236 20,598 17,482 20,085 22,984 31,750 -6.14%
Tax -5,361 -6,094 -4,351 -3,767 -5,299 -8,093 -10,157 -10.09%
NP 16,329 17,142 16,247 13,715 14,786 14,891 21,593 -4.54%
-
NP to SH 11,159 15,530 14,635 13,715 14,786 14,891 21,593 -10.40%
-
Tax Rate 24.72% 26.23% 21.12% 21.55% 26.38% 35.21% 31.99% -
Total Cost 118,448 130,575 104,124 109,918 97,192 94,034 76,695 7.50%
-
Net Worth 900,848 873,562 800,100 712,774 685,287 655,068 567,194 8.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 900,848 873,562 800,100 712,774 685,287 655,068 567,194 8.00%
NOSH 422,933 422,010 402,060 337,807 337,579 337,664 116,467 23.95%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.12% 11.60% 13.50% 11.09% 13.20% 13.67% 21.97% -
ROE 1.24% 1.78% 1.83% 1.92% 2.16% 2.27% 3.81% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.87 35.00 29.94 36.60 33.17 32.26 84.39 -14.96%
EPS 2.64 3.68 3.64 4.06 4.38 4.41 18.54 -27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.07 1.99 2.11 2.03 1.94 4.87 -12.86%
Adjusted Per Share Value based on latest NOSH - 337,807
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.64 23.72 19.33 19.85 17.98 17.49 15.78 5.39%
EPS 1.79 2.49 2.35 2.20 2.37 2.39 3.47 -10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4465 1.4027 1.2847 1.1445 1.1004 1.0519 0.9108 8.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.38 1.68 1.54 1.51 1.51 1.61 1.60 -
P/RPS 4.33 4.80 5.14 4.13 4.55 4.99 1.90 14.70%
P/EPS 52.30 45.65 42.31 37.19 34.47 36.51 8.63 34.98%
EY 1.91 2.19 2.36 2.69 2.90 2.74 11.59 -25.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 0.77 0.72 0.74 0.83 0.33 11.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 19/11/15 26/11/14 21/11/13 28/11/12 17/11/11 16/11/10 -
Price 1.37 1.61 1.52 1.56 1.49 1.62 1.84 -
P/RPS 4.30 4.60 5.08 4.26 4.49 5.02 2.18 11.97%
P/EPS 51.92 43.75 41.76 38.42 34.02 36.73 9.92 31.73%
EY 1.93 2.29 2.39 2.60 2.94 2.72 10.08 -24.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.78 0.76 0.74 0.73 0.84 0.38 9.06%

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