[PARAMON] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 18.29%
YoY- 6.04%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 919,559 552,401 614,799 952,738 890,878 698,321 541,471 9.22%
PBT 115,063 40,379 76,277 152,385 145,305 182,246 97,415 2.81%
Tax -34,248 -18,338 462,863 -41,803 -39,056 -26,838 -24,123 6.01%
NP 80,815 22,041 539,140 110,582 106,249 155,408 73,292 1.64%
-
NP to SH 65,659 7,780 522,185 94,979 89,567 138,977 59,662 1.60%
-
Tax Rate 29.76% 45.41% -606.82% 27.43% 26.88% 14.73% 24.76% -
Total Cost 838,744 530,360 75,659 842,156 784,629 542,913 468,179 10.20%
-
Net Worth 1,442,868 1,411,772 1,419,365 1,098,096 1,036,418 1,005,581 900,848 8.16%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 34,124 15,361 27,300 34,363 67,986 35,948 34,845 -0.34%
Div Payout % 51.97% 197.44% 5.23% 36.18% 75.91% 25.87% 58.40% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,442,868 1,411,772 1,419,365 1,098,096 1,036,418 1,005,581 900,848 8.16%
NOSH 620,819 619,198 614,443 606,683 428,271 424,295 422,933 6.60%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.79% 3.99% 87.69% 11.61% 11.93% 22.25% 13.54% -
ROE 4.55% 0.55% 36.79% 8.65% 8.64% 13.82% 6.62% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 147.86 89.21 100.06 157.04 208.02 164.58 128.03 2.42%
EPS 10.56 1.26 84.98 15.66 20.91 32.75 14.11 -4.71%
DPS 5.50 2.50 4.50 5.66 16.00 8.50 8.25 -6.53%
NAPS 2.32 2.28 2.31 1.81 2.42 2.37 2.13 1.43%
Adjusted Per Share Value based on latest NOSH - 606,683
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 147.56 88.64 98.65 152.88 142.95 112.06 86.89 9.22%
EPS 10.54 1.25 83.79 15.24 14.37 22.30 9.57 1.62%
DPS 5.48 2.46 4.38 5.51 10.91 5.77 5.59 -0.33%
NAPS 2.3153 2.2654 2.2776 1.762 1.6631 1.6136 1.4455 8.16%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.675 0.76 0.75 1.33 2.13 1.71 1.38 -
P/RPS 0.46 0.85 0.75 0.85 1.02 1.04 1.08 -13.25%
P/EPS 6.39 60.49 0.88 8.50 10.18 5.22 9.78 -6.84%
EY 15.64 1.65 113.31 11.77 9.82 19.15 10.22 7.34%
DY 8.15 3.29 6.00 4.26 7.51 4.97 5.98 5.29%
P/NAPS 0.29 0.33 0.32 0.73 0.88 0.72 0.65 -12.58%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 25/11/21 27/11/20 20/11/19 21/11/18 14/11/17 23/11/16 -
Price 0.715 0.74 0.82 1.28 2.08 1.73 1.37 -
P/RPS 0.48 0.83 0.82 0.82 1.00 1.05 1.07 -12.50%
P/EPS 6.77 58.90 0.96 8.18 9.95 5.28 9.71 -5.83%
EY 14.77 1.70 103.64 12.23 10.05 18.93 10.30 6.18%
DY 7.69 3.38 5.49 4.43 7.69 4.91 6.02 4.16%
P/NAPS 0.31 0.32 0.35 0.71 0.86 0.73 0.64 -11.37%

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