PARAGON | PARAGON UNION BHD
3.68 (-1.08%)
T-O (am): 0.000 (08:59:00)
Last updated: 12:06
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 29.42 | 2.11 | 34.67 | 117.8% | 0.00 | 41.35 | 16.6% | 97.7% | 288.5% | 1591.7% | ||||||||
| 27 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 25.23 | 8.96 | 8.92 | 35.4% | 0.00 | 10.65 | 25.5% | 40.7% | 4362.0% | 7239.2% | ||||||||
| 24 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 20.10 | 0.20 | 0.20 | 1.0% | 0.00 | 0.24 | 18.9% | 32.9% | 109.9% | 112.0% | ||||||||
| 29 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 16.91 | -2.01 | -2.01 | -11.9% | 0.00 | -2.40 | 13.7% | 29.9% | 13.4% | 28.5% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 14.88 | -2.33 | -2.32 | -15.6% | 0.00 | -2.77 | 17.0% | 7.3% | 1759.2% | 76.1% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 17.93 | -0.11 | -0.12 | -0.7% | 0.00 | -0.15 | 18.5% | 290.6% | 92.5% | 94.1% | ||||||||
| 29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 15.13 | -1.62 | -1.67 | -11.0% | 0.00 | -2.01 | 16.2% | 63.0% | 6.5% | 58.8% | ||||||||
| 31 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 13.02 | -1.57 | -1.57 | -12.0% | 0.00 | -1.91 | 18.9% | 23.7% | 83.9% | 37.1% | ||||||||
| 25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 16.05 | -9.90 | -9.72 | -60.6% | 0.00 | -13.61 | 249.7% | 23.1% | 356.4% | 4861.7% | ||||||||
| 25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 4.59 | -2.13 | -2.13 | -46.4% | 0.00 | -2.79 | 50.5% | 62.8% | 102.8% | 78.3% | ||||||||
| 29 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 9.28 | -1.07 | -1.05 | -11.3% | 0.00 | -1.52 | 11.8% | 68.7% | 57.8% | 40.6% | ||||||||
| 31 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 10.52 | -2.48 | -2.49 | -23.7% | 0.00 | -3.60 | 19.3% | 22.8% | 1170.4% | 2.2% | ||||||||
| 26 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 13.04 | -1.05 | -0.20 | -1.5% | 0.00 | -0.30 | 5.7% | 11.5% | 83.6% | 104.2% | ||||||||
| 26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 12.34 | -1.14 | -1.20 | -9.7% | 0.00 | -1.81 | 124.2% | 13.3% | 32.5% | 2354.7% | ||||||||
| 27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 5.50 | -1.76 | -1.77 | -32.2% | 0.00 | -2.73 | 35.8% | 65.1% | 27.4% | 1140.6% | ||||||||
| 29 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 8.57 | -2.41 | -2.44 | -28.4% | 0.00 | -3.77 | 41.8% | 26.4% | 151.7% | 54.0% | ||||||||
| 27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 14.73 | 3.84 | 4.72 | 32.0% | 0.00 | 7.29 | 3.5% | 11.3% | 8798.1% | 122.9% | ||||||||
| 28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 14.23 | 0.08 | 0.05 | 0.4% | 0.00 | 0.08 | 9.8% | 8.9% | 68.8% | 113.2% | ||||||||
| 27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 15.77 | 0.17 | 0.17 | 1.1% | 0.00 | 0.26 | 35.5% | 29.7% | 110.8% | 143.0% | ||||||||
| 28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 11.64 | -1.73 | -1.58 | -13.6% | 0.00 | -2.45 | 12.1% | 10.3% | 174.8% | 12.6% | ||||||||
| 27 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 13.24 | 1.49 | 2.12 | 16.0% | 0.00 | 3.27 | 1.3% | 20.8% | 629.0% | 593.8% | ||||||||
| 26 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 13.07 | -0.40 | -0.40 | -3.1% | 0.00 | -0.62 | 7.5% | 8.8% | 1.3% | 61.9% | ||||||||
| 28 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 12.16 | -0.40 | -0.40 | -3.2% | 0.00 | -0.61 | 6.3% | 2.7% | 71.9% | 60.6% | ||||||||
| 28 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 12.98 | -1.41 | -1.41 | -10.8% | 0.00 | -2.17 | 22.4% | 1.1% | 560.7% | 173.9% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 16.71 | 0.29 | 0.30 | 1.8% | 0.00 | 0.47 | 39.1% | 17.9% | 223.5% | 123.0% | ||||||||
| 06 Dec 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 12.01 | -0.25 | -0.25 | -2.1% | 0.00 | -0.38 | 1.4% | 21.7% | 0.4% | 113.7% | ||||||||
| 28 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 11.84 | -0.25 | -0.25 | -2.1% | 0.00 | -0.38 | 9.8% | 26.0% | 52.0% | 116.3% | ||||||||
| 23 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 13.13 | -0.52 | -0.51 | -3.9% | 0.00 | -0.79 | 35.5% | 16.4% | 61.3% | 128.4% | ||||||||
| 27 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 20.36 | -1.27 | -1.33 | -6.5% | 0.00 | -2.05 | 32.6% | 14.5% | 173.8% | 291.2% | ||||||||
| 28 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 15.35 | 1.95 | 1.80 | 11.7% | 0.00 | 2.78 | 4.1% | 3.0% | 19.2% | 4762.2% | ||||||||
| 26 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 16.01 | 1.21 | 1.51 | 9.4% | 0.00 | 2.33 | 2.0% | 5.4% | 16.6% | 2615.0% | ||||||||
| 27 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 15.70 | 1.81 | 1.81 | 11.5% | 0.00 | 2.80 | 11.7% | 11.2% | 160.7% | 809.0% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 17.79 | 1.82 | 0.69 | 3.9% | 0.00 | 1.07 | 19.3% | 13.4% | 1775.7% | 103.5% | ||||||||
| 26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 14.90 | 0.04 | 0.04 | 0.2% | 0.00 | 0.06 | 12.0% | 25.6% | 161.7% | 97.9% | ||||||||
| 20 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 16.93 | -0.06 | -0.06 | -0.3% | 0.00 | -0.09 | 4.2% | 41.6% | 130.2% | 93.8% | ||||||||
| 27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 17.67 | 0.19 | 0.20 | 1.1% | 0.00 | 0.31 | 12.7% | 77.3% | 101.0% | 121.0% | ||||||||
| 27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 15.68 | -19.78 | -19.84 | -126.5% | 0.00 | -30.66 | 32.1% | 1.1% | 1204.6% | 15243.5% |
Historical Dividends
Financial Ratios
| EPS | 49.84 sen |
| Trailing PE (Sector Median: 12.1) | 7.4 |
| PEG | 0.07 |
| Altman Z | 1.9 |
| Beaver | -0.062 |
| Current Ratio | 2.28 |
| Debt-Equity (DE) Ratio | 0.42 |
| FCF Yield | -1.3 % |
| Revenue QoQ | 16.58 % |
| Revenue YoY | 97.73% |
| Profit QoQ | 288.46 % |
| Profit YoY | 1591.65 % |
| Profit Margin (Sector Median: 4.1) | 45.57 % |
| ROE (ROIC: 51.23) | 54.57 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.1) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.1) | |
| ROE (ROIC: 51.23) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.91 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 34.67 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
MR KOON HOI CHUN added 331900.0 units announced on 01 Dec 2023 at ~RM2.6
MR KOON HOI CHUN added 775000.0 units announced on 06 Apr 2023 at ~RM2.38
MR WONG EE-COLN reduced 50000.0 units announced on 03 Mar 2023 at ~RM2.4
MR KOON HOI CHUN added 832000.0 units announced on 13 Sep 2022 at ~RM1.45
MR LEE CHOON HEE reduced 339100.0 units announced on 22 Sep 2021 at ~RM1.7
MR LEE CHOON HEE reduced 61000.0 units announced on 21 Sep 2021 at ~RM1.64
MR LEE CHOON HEE reduced 25000.0 units announced on 15 Sep 2021 at ~RM1.74
MR LEE CHOON HEE reduced 210500.0 units announced on 14 Sep 2021 at ~RM1.8
MR LEE CHOON HEE reduced 10000.0 units announced on 13 Sep 2021 at ~RM1.69
MR LEE CHOON HEE reduced 5500.0 units announced on 09 Sep 2021 at ~RM1.7
MR LEE CHOON HEE reduced 104000.0 units announced on 08 Sep 2021 at ~RM1.66
MR LEE CHOON HEE added 900.0 units announced on 06 Sep 2021 at ~RM1.6
MR LEE CHOON HEE reduced 20000.0 units announced on 26 Jul 2021 at ~RM1.47
MR LEE CHOON HEE reduced 21000.0 units announced on 16 Jul 2021 at ~RM1.48
Summary
Market Cap: 308 M.
Number of Shares: 83 M.
Adjusted Float: 52.3%.
Stock highly correlated with
GOLDETF (91%)
MGB (91%)
AJI (90%)
TANCO (90%)
Paragon Union Berhad, an investment holding company, is primarily engaged in the manufacture, distribution and trade of commercial and car carpets in Malaysia and internationally. The company manufactures Axminster carpets, machine tufted carpets, carpet tiles, carpet rugs, rear trays, vinyl foam, automotive carpets, pad silencer, dash insulator, and car mats. It provides commercial carpets for use in hotels, condominiums, commercial buildings, embassies, hospitals, residences, and mosques. The company also deals in land, properties, and other property development related activities. Paragon Union Berhad markets its products through a network of dealers. The company is based in Cheras, Malaysia. Paragon Union Berhad is a subsidiary of Asia Avenue Sdn Bhd.
Sectors: Consumer Products, Household Goods, Consumer Products & Services
Code: 9407
Website: http://www.paragon.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Akk Capital Sdn Bhd | 47.69% | 147.12 |
| Lim Siew Chon | 4.54% | 14.01 |
| Ng Soon Tong | 2.72% | 8.39 |
| Koon Hoi Chun | 2.31% | 7.14 |
| Sim Ah Seng | 1.62% | 5.0 |
| Ng Yoon Ling | 1.19% | 3.67 |
| Sim Ah Yoke | 1.18% | 3.64 |
| Cgs-Cimb Securities (Singapore) Pte Ltd | 1.14% | 3.52 |
| Ng Chee Seng | 1.07% | 3.3 |
| Tan Poh Hua | 0.95% | 2.93 |
| Leong Yew Cheong | 0.9% | 2.78 |
| Sim Kok Hou | 0.84% | 2.59 |
| Lim Soon Guan | 0.73% | 2.25 |
| Fung Beng Ee | 0.63% | 1.94 |
| Kong See Kuan | 0.63% | 1.94 |
| Sheng Hsia Hwei | 0.6% | 1.85 |
| Lau Yoke Keen | 0.58% | 1.79 |
| Su Ming Keat | 0.56% | 1.73 |
| Wong Kok Liang | 0.45% | 1.39 |
| Tan Thean Hock | 0.44% | 1.36 |
| Lim Kwong Hon | 0.42% | 1.3 |
| Tan Siew Cheng | 0.42% | 1.3 |
| Beh Rui Khee | 0.41% | 1.26 |
| Christina Loh Yoke Lin | 0.39% | 1.2 |
| Yam Bee Ling | 0.37% | 1.14 |
| Chan Yat Wai | 0.37% | 1.14 |
| Lee Choon Hee | 0.37% | 1.14 |
| Chin Ling Wei | 0.36% | 1.11 |
| Wong Ee-Coln | 0.36% | 1.1 |