Highlights

[PHARMA] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 08-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -22.61%    YoY -     50.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,969,498 1,987,488 1,875,944 1,806,964 1,563,526 1,335,790 1,293,856 7.25%
  YoY % -0.91% 5.95% 3.82% 15.57% 17.05% 3.24% -
  Horiz. % 152.22% 153.61% 144.99% 139.66% 120.84% 103.24% 100.00%
PBT 127,336 125,562 93,058 141,146 82,344 65,516 89,042 6.14%
  YoY % 1.41% 34.93% -34.07% 71.41% 25.69% -26.42% -
  Horiz. % 143.01% 141.01% 104.51% 158.52% 92.48% 73.58% 100.00%
Tax -30,200 -40,356 -30,410 -50,870 -23,056 -17,862 -22,610 4.94%
  YoY % 25.17% -32.71% 40.22% -120.64% -29.08% 21.00% -
  Horiz. % 133.57% 178.49% 134.50% 224.99% 101.97% 79.00% 100.00%
NP 97,136 85,206 62,648 90,276 59,288 47,654 66,432 6.53%
  YoY % 14.00% 36.01% -30.60% 52.27% 24.41% -28.27% -
  Horiz. % 146.22% 128.26% 94.30% 135.89% 89.25% 71.73% 100.00%
NP to SH 96,022 84,384 61,272 88,796 58,808 48,108 64,438 6.87%
  YoY % 13.79% 37.72% -31.00% 50.99% 22.24% -25.34% -
  Horiz. % 149.01% 130.95% 95.09% 137.80% 91.26% 74.66% 100.00%
Tax Rate 23.72 % 32.14 % 32.68 % 36.04 % 28.00 % 27.26 % 25.39 % -1.13%
  YoY % -26.20% -1.65% -9.32% 28.71% 2.71% 7.37% -
  Horiz. % 93.42% 126.59% 128.71% 141.95% 110.28% 107.37% 100.00%
Total Cost 1,872,362 1,902,282 1,813,296 1,716,688 1,504,238 1,288,136 1,227,424 7.29%
  YoY % -1.57% 4.91% 5.63% 14.12% 16.78% 4.95% -
  Horiz. % 152.54% 154.98% 147.73% 139.86% 122.55% 104.95% 100.00%
Net Worth 527,991 502,162 481,681 481,282 451,381 417,306 400,063 4.73%
  YoY % 5.14% 4.25% 0.08% 6.62% 8.17% 4.31% -
  Horiz. % 131.98% 125.52% 120.40% 120.30% 112.83% 104.31% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 72,469 41,415 35,323 35,301 - 100,581 57,763 3.85%
  YoY % 74.98% 17.25% 0.06% 0.00% 0.00% 74.13% -
  Horiz. % 125.46% 71.70% 61.15% 61.11% 0.00% 174.13% 100.00%
Div Payout % 75.47 % 49.08 % 57.65 % 39.76 % - % 209.07 % 89.64 % -2.83%
  YoY % 53.77% -14.87% 44.99% 0.00% 0.00% 133.23% -
  Horiz. % 84.19% 54.75% 64.31% 44.36% 0.00% 233.23% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 527,991 502,162 481,681 481,282 451,381 417,306 400,063 4.73%
  YoY % 5.14% 4.25% 0.08% 6.62% 8.17% 4.31% -
  Horiz. % 131.98% 125.52% 120.40% 120.30% 112.83% 104.31% 100.00%
NOSH 258,819 258,846 258,968 117,672 106,962 107,001 106,968 15.86%
  YoY % -0.01% -0.05% 120.07% 10.01% -0.04% 0.03% -
  Horiz. % 241.96% 241.98% 242.10% 110.01% 99.99% 100.03% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.93 % 4.29 % 3.34 % 5.00 % 3.79 % 3.57 % 5.13 % -0.66%
  YoY % 14.92% 28.44% -33.20% 31.93% 6.16% -30.41% -
  Horiz. % 96.10% 83.63% 65.11% 97.47% 73.88% 69.59% 100.00%
ROE 18.19 % 16.80 % 12.72 % 18.45 % 13.03 % 11.53 % 16.11 % 2.04%
  YoY % 8.27% 32.08% -31.06% 41.60% 13.01% -28.43% -
  Horiz. % 112.91% 104.28% 78.96% 114.53% 80.88% 71.57% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 760.95 767.82 724.39 1,535.58 1,461.75 1,248.38 1,209.56 -7.43%
  YoY % -0.89% 6.00% -52.83% 5.05% 17.09% 3.21% -
  Horiz. % 62.91% 63.48% 59.89% 126.95% 120.85% 103.21% 100.00%
EPS 37.10 32.60 23.66 75.46 54.98 44.96 60.24 -7.76%
  YoY % 13.80% 37.79% -68.65% 37.25% 22.29% -25.37% -
  Horiz. % 61.59% 54.12% 39.28% 125.27% 91.27% 74.63% 100.00%
DPS 28.00 16.00 13.64 30.00 0.00 94.00 54.00 -10.36%
  YoY % 75.00% 17.30% -54.53% 0.00% 0.00% 74.07% -
  Horiz. % 51.85% 29.63% 25.26% 55.56% 0.00% 174.07% 100.00%
NAPS 2.0400 1.9400 1.8600 4.0900 4.2200 3.9000 3.7400 -9.60%
  YoY % 5.15% 4.30% -54.52% -3.08% 8.21% 4.28% -
  Horiz. % 54.55% 51.87% 49.73% 109.36% 112.83% 104.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 752.56 759.44 716.81 690.46 597.44 510.42 494.39 7.25%
  YoY % -0.91% 5.95% 3.82% 15.57% 17.05% 3.24% -
  Horiz. % 152.22% 153.61% 144.99% 139.66% 120.84% 103.24% 100.00%
EPS 36.69 32.24 23.41 33.93 22.47 18.38 24.62 6.87%
  YoY % 13.80% 37.72% -31.01% 51.00% 22.25% -25.35% -
  Horiz. % 149.03% 130.95% 95.09% 137.81% 91.27% 74.65% 100.00%
DPS 27.69 15.83 13.50 13.49 0.00 38.43 22.07 3.85%
  YoY % 74.92% 17.26% 0.07% 0.00% 0.00% 74.13% -
  Horiz. % 125.46% 71.73% 61.17% 61.12% 0.00% 174.13% 100.00%
NAPS 2.0175 1.9188 1.8405 1.8390 1.7248 1.5946 1.5287 4.73%
  YoY % 5.14% 4.25% 0.08% 6.62% 8.17% 4.31% -
  Horiz. % 131.97% 125.52% 120.40% 120.30% 112.83% 104.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 7.1300 4.6100 4.4900 10.1800 5.9000 4.9800 3.8000 -
P/RPS 0.94 0.60 0.62 0.66 0.40 0.40 0.31 20.30%
  YoY % 56.67% -3.23% -6.06% 65.00% 0.00% 29.03% -
  Horiz. % 303.23% 193.55% 200.00% 212.90% 129.03% 129.03% 100.00%
P/EPS 19.22 14.14 18.98 13.49 10.73 11.08 6.31 20.39%
  YoY % 35.93% -25.50% 40.70% 25.72% -3.16% 75.59% -
  Horiz. % 304.60% 224.09% 300.79% 213.79% 170.05% 175.59% 100.00%
EY 5.20 7.07 5.27 7.41 9.32 9.03 15.85 -16.94%
  YoY % -26.45% 34.16% -28.88% -20.49% 3.21% -43.03% -
  Horiz. % 32.81% 44.61% 33.25% 46.75% 58.80% 56.97% 100.00%
DY 3.93 3.47 3.04 2.95 0.00 18.88 14.21 -19.27%
  YoY % 13.26% 14.14% 3.05% 0.00% 0.00% 32.86% -
  Horiz. % 27.66% 24.42% 21.39% 20.76% 0.00% 132.86% 100.00%
P/NAPS 3.50 2.38 2.41 2.49 1.40 1.28 1.02 22.80%
  YoY % 47.06% -1.24% -3.21% 77.86% 9.38% 25.49% -
  Horiz. % 343.14% 233.33% 236.27% 244.12% 137.25% 125.49% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/15 21/08/14 16/08/13 08/08/12 10/08/11 11/08/10 21/08/09 -
Price 5.6500 4.6200 4.6600 8.8300 5.9000 4.9500 4.0000 -
P/RPS 0.74 0.60 0.64 0.58 0.40 0.40 0.33 14.40%
  YoY % 23.33% -6.25% 10.34% 45.00% 0.00% 21.21% -
  Horiz. % 224.24% 181.82% 193.94% 175.76% 121.21% 121.21% 100.00%
P/EPS 15.23 14.17 19.70 11.70 10.73 11.01 6.64 14.83%
  YoY % 7.48% -28.07% 68.38% 9.04% -2.54% 65.81% -
  Horiz. % 229.37% 213.40% 296.69% 176.20% 161.60% 165.81% 100.00%
EY 6.57 7.06 5.08 8.55 9.32 9.08 15.06 -12.91%
  YoY % -6.94% 38.98% -40.58% -8.26% 2.64% -39.71% -
  Horiz. % 43.63% 46.88% 33.73% 56.77% 61.89% 60.29% 100.00%
DY 4.96 3.46 2.93 3.40 0.00 18.99 13.50 -15.36%
  YoY % 43.35% 18.09% -13.82% 0.00% 0.00% 40.67% -
  Horiz. % 36.74% 25.63% 21.70% 25.19% 0.00% 140.67% 100.00%
P/NAPS 2.77 2.38 2.51 2.16 1.40 1.27 1.07 17.17%
  YoY % 16.39% -5.18% 16.20% 54.29% 10.24% 18.69% -
  Horiz. % 258.88% 222.43% 234.58% 201.87% 130.84% 118.69% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS