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

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -6.23%
YoY- -5.82%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 871,442 642,001 554,411 558,285 491,092 479,923 471,115 10.78%
PBT 217,964 102,483 98,961 92,869 87,400 73,597 91,077 15.64%
Tax -40,367 -23,678 -24,856 -26,015 -21,588 -19,944 -31,742 4.08%
NP 177,597 78,805 74,105 66,854 65,812 53,653 59,335 20.03%
-
NP to SH 159,708 64,380 64,033 61,983 65,812 53,653 59,335 17.93%
-
Tax Rate 18.52% 23.10% 25.12% 28.01% 24.70% 27.10% 34.85% -
Total Cost 693,845 563,196 480,306 491,431 425,280 426,270 411,780 9.08%
-
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 67,986 35,948 34,845 31,683 27,026 25,331 27,020 16.61%
Div Payout % 42.57% 55.84% 54.42% 51.12% 41.07% 47.21% 45.54% -
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 20.38% 12.27% 13.37% 11.97% 13.40% 11.18% 12.59% -
ROE 15.10% 6.92% 7.11% 7.12% 8.81% 7.59% 8.70% -
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 203.48 151.82 131.09 132.20 145.32 141.93 139.46 6.49%
EPS 37.29 15.22 15.14 14.68 19.47 15.87 17.56 13.36%
DPS 16.00 8.50 8.25 7.50 8.00 7.50 8.00 12.24%
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 139.93 103.09 89.02 89.65 78.86 77.06 75.65 10.78%
EPS 25.64 10.34 10.28 9.95 10.57 8.62 9.53 17.92%
DPS 10.92 5.77 5.60 5.09 4.34 4.07 4.34 16.61%
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 0.90 1.21 1.01 1.52 1.07 1.11 1.25 -5.32%
P/EPS 4.93 12.09 8.72 13.69 8.01 9.89 9.91 -10.98%
EY 20.27 8.27 11.47 7.30 12.48 10.11 10.09 12.32%
DY 8.70 4.62 6.25 3.73 5.13 4.78 4.60 11.20%
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 0.92 1.23 1.08 1.10 1.07 1.09 1.13 -3.36%
P/EPS 5.01 12.22 9.38 9.88 7.96 9.77 8.94 -9.19%
EY 19.94 8.19 10.66 10.12 12.56 10.24 11.19 10.10%
DY 8.56 4.57 5.81 5.17 5.16 4.84 5.10 9.01%
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