[PARAMON] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 92.42%
YoY- 21.71%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 317,335 188,385 209,622 256,769 239,733 179,729 148,059 13.53%
PBT 42,921 12,984 37,431 43,691 37,725 37,802 22,740 11.15%
Tax -17,113 -7,846 4,113 -10,555 -10,943 -5,891 -6,210 18.38%
NP 25,808 5,138 41,544 33,136 26,782 31,911 16,530 7.70%
-
NP to SH 24,349 3,592 39,116 30,046 24,687 30,255 14,901 8.52%
-
Tax Rate 39.87% 60.43% -10.99% 24.16% 29.01% 15.58% 27.31% -
Total Cost 291,527 183,247 168,078 223,633 212,951 147,818 131,529 14.17%
-
Net Worth 1,436,540 1,431,654 1,140,564 1,074,962 1,035,282 934,682 890,682 8.28%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 18,575 15,361 27,300 25,696 57,279 25,376 24,272 -4.35%
Div Payout % 76.29% 427.65% 69.79% 85.52% 232.02% 83.87% 162.89% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,436,540 1,431,654 1,140,564 1,074,962 1,035,282 934,682 890,682 8.28%
NOSH 619,198 614,443 606,683 428,271 424,295 422,933 422,124 6.58%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.13% 2.73% 19.82% 12.90% 11.17% 17.76% 11.16% -
ROE 1.69% 0.25% 3.43% 2.80% 2.38% 3.24% 1.67% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 51.25 30.66 34.55 59.95 56.50 42.50 35.07 6.52%
EPS 3.93 0.58 6.45 7.02 5.82 7.15 3.53 1.80%
DPS 3.00 2.50 4.50 6.00 13.50 6.00 5.75 -10.26%
NAPS 2.32 2.33 1.88 2.51 2.44 2.21 2.11 1.59%
Adjusted Per Share Value based on latest NOSH - 428,271
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 50.96 30.25 33.66 41.23 38.49 28.86 23.77 13.54%
EPS 3.91 0.58 6.28 4.82 3.96 4.86 2.39 8.54%
DPS 2.98 2.47 4.38 4.13 9.20 4.07 3.90 -4.38%
NAPS 2.3067 2.2988 1.8314 1.7261 1.6624 1.5008 1.4302 8.28%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.695 0.825 1.22 2.04 1.77 1.39 1.68 -
P/RPS 1.36 2.69 3.53 3.40 3.13 3.27 4.79 -18.91%
P/EPS 17.67 141.12 18.92 29.08 30.42 19.43 47.59 -15.20%
EY 5.66 0.71 5.28 3.44 3.29 5.15 2.10 17.95%
DY 4.32 3.03 3.69 2.94 7.63 4.32 3.42 3.96%
P/NAPS 0.30 0.35 0.65 0.81 0.73 0.63 0.80 -15.06%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 28/02/20 28/02/19 27/02/18 10/02/17 24/02/16 -
Price 0.675 0.86 1.29 2.15 1.94 1.60 1.55 -
P/RPS 1.32 2.81 3.73 3.59 3.43 3.77 4.42 -18.22%
P/EPS 17.17 147.11 20.01 30.65 33.34 22.37 43.91 -14.47%
EY 5.83 0.68 5.00 3.26 3.00 4.47 2.28 16.92%
DY 4.44 2.91 3.49 2.79 6.96 3.75 3.71 3.03%
P/NAPS 0.29 0.37 0.69 0.86 0.80 0.72 0.73 -14.24%

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