[PARAMON] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 115.87%
YoY- 132.94%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 614,799 952,738 890,878 698,321 541,471 585,631 487,830 3.92%
PBT 76,277 152,385 145,305 182,246 97,415 95,507 90,516 -2.80%
Tax 462,863 -41,803 -39,056 -26,838 -24,123 -27,758 -22,172 -
NP 539,140 110,582 106,249 155,408 73,292 67,749 68,344 41.04%
-
NP to SH 522,185 94,979 89,567 138,977 59,662 62,878 66,732 40.85%
-
Tax Rate -606.82% 27.43% 26.88% 14.73% 24.76% 29.06% 24.50% -
Total Cost 75,659 842,156 784,629 542,913 468,179 517,882 419,486 -24.81%
-
Net Worth 1,419,365 1,098,096 1,036,418 1,005,581 900,848 873,562 800,100 10.01%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 27,300 34,363 67,986 35,948 34,845 31,683 27,026 0.16%
Div Payout % 5.23% 36.18% 75.91% 25.87% 58.40% 50.39% 40.50% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,419,365 1,098,096 1,036,418 1,005,581 900,848 873,562 800,100 10.01%
NOSH 614,443 606,683 428,271 424,295 422,933 422,010 402,060 7.31%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 87.69% 11.61% 11.93% 22.25% 13.54% 11.57% 14.01% -
ROE 36.79% 8.65% 8.64% 13.82% 6.62% 7.20% 8.34% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 100.06 157.04 208.02 164.58 128.03 138.77 121.33 -3.15%
EPS 84.98 15.66 20.91 32.75 14.11 14.90 16.60 31.24%
DPS 4.50 5.66 16.00 8.50 8.25 7.50 6.72 -6.45%
NAPS 2.31 1.81 2.42 2.37 2.13 2.07 1.99 2.51%
Adjusted Per Share Value based on latest NOSH - 424,295
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 98.65 152.88 142.95 112.06 86.89 93.97 78.28 3.92%
EPS 83.79 15.24 14.37 22.30 9.57 10.09 10.71 40.85%
DPS 4.38 5.51 10.91 5.77 5.59 5.08 4.34 0.15%
NAPS 2.2776 1.762 1.6631 1.6136 1.4455 1.4018 1.2839 10.01%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.75 1.33 2.13 1.71 1.38 1.68 1.54 -
P/RPS 0.75 0.85 1.02 1.04 1.08 1.21 1.27 -8.39%
P/EPS 0.88 8.50 10.18 5.22 9.78 11.28 9.28 -32.44%
EY 113.31 11.77 9.82 19.15 10.22 8.87 10.78 47.95%
DY 6.00 4.26 7.51 4.97 5.98 4.46 4.36 5.46%
P/NAPS 0.32 0.73 0.88 0.72 0.65 0.81 0.77 -13.60%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 20/11/19 21/11/18 14/11/17 23/11/16 19/11/15 26/11/14 -
Price 0.82 1.28 2.08 1.73 1.37 1.61 1.52 -
P/RPS 0.82 0.82 1.00 1.05 1.07 1.16 1.25 -6.77%
P/EPS 0.96 8.18 9.95 5.28 9.71 10.81 9.16 -31.31%
EY 103.64 12.23 10.05 18.93 10.30 9.25 10.92 45.45%
DY 5.49 4.43 7.69 4.91 6.02 4.66 4.42 3.67%
P/NAPS 0.35 0.71 0.86 0.73 0.64 0.78 0.76 -12.11%

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