[PARAMON] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -95.48%
YoY- -96.1%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 990,303 873,922 697,639 623,257 836,261 937,112 777,631 4.10%
PBT 123,911 113,856 74,104 58,388 131,197 152,461 181,868 -6.18%
Tax -32,645 -33,442 -27,477 -22,467 449,404 -41,030 -31,684 0.49%
NP 91,266 80,414 46,627 35,921 580,601 111,431 150,184 -7.95%
-
NP to SH 78,964 66,762 31,264 22,004 564,838 94,128 132,080 -8.20%
-
Tax Rate 26.35% 29.37% 37.08% 38.48% -342.54% 26.91% 17.42% -
Total Cost 899,037 793,508 651,012 587,336 255,660 825,681 627,447 6.17%
-
Net Worth 1,413,588 1,399,934 1,438,650 1,430,348 1,590,194 1,066,397 1,008,721 5.77%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 43,590 111,946 18,575 15,361 35,967 36,403 67,851 -7.10%
Div Payout % 55.20% 167.68% 59.42% 69.81% 6.37% 38.67% 51.37% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,413,588 1,399,934 1,438,650 1,430,348 1,590,194 1,066,397 1,008,721 5.77%
NOSH 622,726 622,726 620,819 619,198 614,443 433,344 428,271 6.43%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 9.22% 9.20% 6.68% 5.76% 69.43% 11.89% 19.31% -
ROE 5.59% 4.77% 2.17% 1.54% 35.52% 8.83% 13.09% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 159.03 140.46 112.50 100.66 137.26 218.81 182.71 -2.28%
EPS 12.68 10.73 5.04 3.55 92.71 21.98 31.03 -13.84%
DPS 7.00 18.00 3.00 2.50 5.90 8.50 16.00 -12.85%
NAPS 2.27 2.25 2.32 2.31 2.61 2.49 2.37 -0.71%
Adjusted Per Share Value based on latest NOSH - 619,198
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 158.91 140.23 111.95 100.01 134.19 150.37 124.78 4.10%
EPS 12.67 10.71 5.02 3.53 90.64 15.10 21.19 -8.20%
DPS 6.99 17.96 2.98 2.46 5.77 5.84 10.89 -7.11%
NAPS 2.2683 2.2464 2.3085 2.2952 2.5517 1.7112 1.6186 5.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.17 0.755 0.745 0.835 0.69 2.02 1.98 -
P/RPS 0.74 0.54 0.66 0.83 0.50 0.92 1.08 -6.10%
P/EPS 9.23 7.04 14.78 23.50 0.74 9.19 6.38 6.34%
EY 10.84 14.21 6.77 4.26 134.36 10.88 15.67 -5.95%
DY 5.98 23.84 4.03 2.99 8.56 4.21 8.08 -4.88%
P/NAPS 0.52 0.34 0.32 0.36 0.26 0.81 0.84 -7.67%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 27/05/22 27/05/21 29/05/20 23/05/19 23/05/18 -
Price 1.22 0.795 0.745 0.825 0.84 2.08 1.99 -
P/RPS 0.77 0.57 0.66 0.82 0.61 0.95 1.09 -5.62%
P/EPS 9.62 7.41 14.78 23.22 0.91 9.46 6.41 6.99%
EY 10.39 13.50 6.77 4.31 110.37 10.57 15.59 -6.53%
DY 5.74 22.64 4.03 3.03 7.03 4.09 8.04 -5.45%
P/NAPS 0.54 0.35 0.32 0.36 0.32 0.84 0.84 -7.09%

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