[PARAMON] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 12.85%
YoY- 22.66%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 642,001 554,411 558,285 491,092 479,923 471,115 427,046 7.02%
PBT 102,483 98,961 92,869 87,400 73,597 91,077 177,030 -8.70%
Tax -23,678 -24,856 -26,015 -21,588 -19,944 -31,742 -29,589 -3.64%
NP 78,805 74,105 66,854 65,812 53,653 59,335 147,441 -9.90%
-
NP to SH 64,380 64,033 61,983 65,812 53,653 59,335 147,441 -12.88%
-
Tax Rate 23.10% 25.12% 28.01% 24.70% 27.10% 34.85% 16.71% -
Total Cost 563,196 480,306 491,431 425,280 426,270 411,780 279,605 12.36%
-
Net Worth 930,340 900,848 869,963 746,840 706,697 682,382 658,838 5.91%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 35,948 34,845 31,683 27,026 25,331 27,020 40,192 -1.84%
Div Payout % 55.84% 54.42% 51.12% 41.07% 47.21% 45.54% 27.26% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 930,340 900,848 869,963 746,840 706,697 682,382 658,838 5.91%
NOSH 424,295 422,933 422,312 337,936 338,132 337,813 337,865 3.86%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.27% 13.37% 11.97% 13.40% 11.18% 12.59% 34.53% -
ROE 6.92% 7.11% 7.12% 8.81% 7.59% 8.70% 22.38% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 151.82 131.09 132.20 145.32 141.93 139.46 126.40 3.09%
EPS 15.22 15.14 14.68 19.47 15.87 17.56 43.64 -16.08%
DPS 8.50 8.25 7.50 8.00 7.50 8.00 11.90 -5.44%
NAPS 2.20 2.13 2.06 2.21 2.09 2.02 1.95 2.02%
Adjusted Per Share Value based on latest NOSH - 337,936
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 103.02 88.96 89.58 78.80 77.01 75.60 68.53 7.02%
EPS 10.33 10.27 9.95 10.56 8.61 9.52 23.66 -12.88%
DPS 5.77 5.59 5.08 4.34 4.06 4.34 6.45 -1.83%
NAPS 1.4929 1.4455 1.396 1.1984 1.134 1.095 1.0572 5.91%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.84 1.32 2.01 1.56 1.57 1.74 2.01 -
P/RPS 1.21 1.01 1.52 1.07 1.11 1.25 1.59 -4.44%
P/EPS 12.09 8.72 13.69 8.01 9.89 9.91 4.61 17.41%
EY 8.27 11.47 7.30 12.48 10.11 10.09 21.71 -14.84%
DY 4.62 6.25 3.73 5.13 4.78 4.60 5.92 -4.04%
P/NAPS 0.84 0.62 0.98 0.71 0.75 0.86 1.03 -3.33%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 17/08/16 26/08/15 14/08/14 22/08/13 30/08/12 16/08/11 -
Price 1.86 1.42 1.45 1.55 1.55 1.57 1.77 -
P/RPS 1.23 1.08 1.10 1.07 1.09 1.13 1.40 -2.13%
P/EPS 12.22 9.38 9.88 7.96 9.77 8.94 4.06 20.13%
EY 8.19 10.66 10.12 12.56 10.24 11.19 24.65 -16.76%
DY 4.57 5.81 5.17 5.16 4.84 5.10 6.72 -6.21%
P/NAPS 0.85 0.67 0.70 0.70 0.74 0.78 0.91 -1.12%

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