Highlights

[PHARMA] QoQ TTM Result on 2016-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -27.04%    YoY -     -45.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,293,580 2,234,292 2,248,121 2,189,022 2,286,356 2,295,554 2,276,603 0.50%
  QoQ % 2.65% -0.62% 2.70% -4.26% -0.40% 0.83% -
  Horiz. % 100.75% 98.14% 98.75% 96.15% 100.43% 100.83% 100.00%
PBT 57,267 61,919 73,256 72,017 91,665 97,079 100,648 -31.31%
  QoQ % -7.51% -15.48% 1.72% -21.43% -5.58% -3.55% -
  Horiz. % 56.90% 61.52% 72.78% 71.55% 91.07% 96.45% 100.00%
Tax -25,268 -21,162 -26,609 -26,158 -28,865 -26,952 -29,520 -9.84%
  QoQ % -19.40% 20.47% -1.72% 9.38% -7.10% 8.70% -
  Horiz. % 85.60% 71.69% 90.14% 88.61% 97.78% 91.30% 100.00%
NP 31,999 40,757 46,647 45,859 62,800 70,127 71,128 -41.26%
  QoQ % -21.49% -12.63% 1.72% -26.98% -10.45% -1.41% -
  Horiz. % 44.99% 57.30% 65.58% 64.47% 88.29% 98.59% 100.00%
NP to SH 31,187 40,668 46,143 45,599 62,497 69,407 70,629 -41.98%
  QoQ % -23.31% -11.87% 1.19% -27.04% -9.96% -1.73% -
  Horiz. % 44.16% 57.58% 65.33% 64.56% 88.49% 98.27% 100.00%
Tax Rate 44.12 % 34.18 % 36.32 % 36.32 % 31.49 % 27.76 % 29.33 % 31.25%
  QoQ % 29.08% -5.89% 0.00% 15.34% 13.44% -5.35% -
  Horiz. % 150.43% 116.54% 123.83% 123.83% 107.36% 94.65% 100.00%
Total Cost 2,261,581 2,193,535 2,201,474 2,143,163 2,223,556 2,225,427 2,205,475 1.69%
  QoQ % 3.10% -0.36% 2.72% -3.62% -0.08% 0.90% -
  Horiz. % 102.54% 99.46% 99.82% 97.17% 100.82% 100.90% 100.00%
Net Worth 531,892 542,147 544,360 531,169 531,250 524,177 515,906 2.05%
  QoQ % -1.89% -0.41% 2.48% -0.02% 1.35% 1.60% -
  Horiz. % 103.10% 105.09% 105.52% 102.96% 102.97% 101.60% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 41,490 38,883 41,456 41,442 51,803 64,750 69,935 -29.37%
  QoQ % 6.70% -6.21% 0.03% -20.00% -19.99% -7.41% -
  Horiz. % 59.33% 55.60% 59.28% 59.26% 74.07% 92.59% 100.00%
Div Payout % 133.04 % 95.61 % 89.84 % 90.88 % 82.89 % 93.29 % 99.02 % 21.74%
  QoQ % 39.15% 6.42% -1.14% 9.64% -11.15% -5.79% -
  Horiz. % 134.36% 96.56% 90.73% 91.78% 83.71% 94.21% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 531,892 542,147 544,360 531,169 531,250 524,177 515,906 2.05%
  QoQ % -1.89% -0.41% 2.48% -0.02% 1.35% 1.60% -
  Horiz. % 103.10% 105.09% 105.52% 102.96% 102.97% 101.60% 100.00%
NOSH 259,460 259,400 259,219 259,107 259,146 258,981 258,859 0.15%
  QoQ % 0.02% 0.07% 0.04% -0.02% 0.06% 0.05% -
  Horiz. % 100.23% 100.21% 100.14% 100.10% 100.11% 100.05% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.40 % 1.82 % 2.07 % 2.09 % 2.75 % 3.05 % 3.12 % -41.36%
  QoQ % -23.08% -12.08% -0.96% -24.00% -9.84% -2.24% -
  Horiz. % 44.87% 58.33% 66.35% 66.99% 88.14% 97.76% 100.00%
ROE 5.86 % 7.50 % 8.48 % 8.58 % 11.76 % 13.24 % 13.69 % -43.17%
  QoQ % -21.87% -11.56% -1.17% -27.04% -11.18% -3.29% -
  Horiz. % 42.80% 54.78% 61.94% 62.67% 85.90% 96.71% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 883.98 861.33 867.27 844.83 882.26 886.38 879.48 0.34%
  QoQ % 2.63% -0.68% 2.66% -4.24% -0.46% 0.78% -
  Horiz. % 100.51% 97.94% 98.61% 96.06% 100.32% 100.78% 100.00%
EPS 12.02 15.68 17.80 17.60 24.12 26.80 27.28 -42.07%
  QoQ % -23.34% -11.91% 1.14% -27.03% -10.00% -1.76% -
  Horiz. % 44.06% 57.48% 65.25% 64.52% 88.42% 98.24% 100.00%
DPS 16.00 15.00 16.00 16.00 20.00 25.00 27.00 -29.43%
  QoQ % 6.67% -6.25% 0.00% -20.00% -20.00% -7.41% -
  Horiz. % 59.26% 55.56% 59.26% 59.26% 74.07% 92.59% 100.00%
NAPS 2.0500 2.0900 2.1000 2.0500 2.0500 2.0240 1.9930 1.90%
  QoQ % -1.91% -0.48% 2.44% 0.00% 1.28% 1.56% -
  Horiz. % 102.86% 104.87% 105.37% 102.86% 102.86% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 877.99 855.30 860.59 837.97 875.23 878.75 871.49 0.50%
  QoQ % 2.65% -0.61% 2.70% -4.26% -0.40% 0.83% -
  Horiz. % 100.75% 98.14% 98.75% 96.15% 100.43% 100.83% 100.00%
EPS 11.94 15.57 17.66 17.46 23.92 26.57 27.04 -41.98%
  QoQ % -23.31% -11.83% 1.15% -27.01% -9.97% -1.74% -
  Horiz. % 44.16% 57.58% 65.31% 64.57% 88.46% 98.26% 100.00%
DPS 15.88 14.88 15.87 15.86 19.83 24.79 26.77 -29.38%
  QoQ % 6.72% -6.24% 0.06% -20.02% -20.01% -7.40% -
  Horiz. % 59.32% 55.58% 59.28% 59.25% 74.08% 92.60% 100.00%
NAPS 2.0361 2.0754 2.0838 2.0333 2.0337 2.0066 1.9749 2.05%
  QoQ % -1.89% -0.40% 2.48% -0.02% 1.35% 1.61% -
  Horiz. % 103.10% 105.09% 105.51% 102.96% 102.98% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.1400 4.5800 4.8900 5.3000 5.5800 5.5000 5.7600 -
P/RPS 0.47 0.53 0.56 0.63 0.63 0.62 0.65 -19.42%
  QoQ % -11.32% -5.36% -11.11% 0.00% 1.61% -4.62% -
  Horiz. % 72.31% 81.54% 86.15% 96.92% 96.92% 95.38% 100.00%
P/EPS 34.44 29.21 27.47 30.12 23.14 20.52 21.11 38.54%
  QoQ % 17.90% 6.33% -8.80% 30.16% 12.77% -2.79% -
  Horiz. % 163.15% 138.37% 130.13% 142.68% 109.62% 97.21% 100.00%
EY 2.90 3.42 3.64 3.32 4.32 4.87 4.74 -27.91%
  QoQ % -15.20% -6.04% 9.64% -23.15% -11.29% 2.74% -
  Horiz. % 61.18% 72.15% 76.79% 70.04% 91.14% 102.74% 100.00%
DY 3.86 3.28 3.27 3.02 3.58 4.55 4.69 -12.17%
  QoQ % 17.68% 0.31% 8.28% -15.64% -21.32% -2.99% -
  Horiz. % 82.30% 69.94% 69.72% 64.39% 76.33% 97.01% 100.00%
P/NAPS 2.02 2.19 2.33 2.59 2.72 2.72 2.89 -21.22%
  QoQ % -7.76% -6.01% -10.04% -4.78% 0.00% -5.88% -
  Horiz. % 69.90% 75.78% 80.62% 89.62% 94.12% 94.12% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 15/11/17 16/08/17 16/05/17 21/02/17 21/11/16 19/08/16 13/05/16 -
Price 3.8200 4.1900 4.7200 5.0500 5.7000 5.6200 5.6000 -
P/RPS 0.43 0.49 0.54 0.60 0.65 0.63 0.64 -23.27%
  QoQ % -12.24% -9.26% -10.00% -7.69% 3.17% -1.56% -
  Horiz. % 67.19% 76.56% 84.38% 93.75% 101.56% 98.44% 100.00%
P/EPS 31.78 26.73 26.52 28.70 23.64 20.97 20.52 33.82%
  QoQ % 18.89% 0.79% -7.60% 21.40% 12.73% 2.19% -
  Horiz. % 154.87% 130.26% 129.24% 139.86% 115.20% 102.19% 100.00%
EY 3.15 3.74 3.77 3.48 4.23 4.77 4.87 -25.19%
  QoQ % -15.78% -0.80% 8.33% -17.73% -11.32% -2.05% -
  Horiz. % 64.68% 76.80% 77.41% 71.46% 86.86% 97.95% 100.00%
DY 4.19 3.58 3.39 3.17 3.51 4.45 4.82 -8.91%
  QoQ % 17.04% 5.60% 6.94% -9.69% -21.12% -7.68% -
  Horiz. % 86.93% 74.27% 70.33% 65.77% 72.82% 92.32% 100.00%
P/NAPS 1.86 2.00 2.25 2.46 2.78 2.78 2.81 -24.03%
  QoQ % -7.00% -11.11% -8.54% -11.51% 0.00% -1.07% -
  Horiz. % 66.19% 71.17% 80.07% 87.54% 98.93% 98.93% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers