Highlights

[PHARMA] YoY Annualized Quarter Result on 2012-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 18-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -33.55%    YoY -     18.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,189,312 2,122,933 1,946,639 1,812,346 1,520,981 1,378,348 1,300,796 9.06%
  YoY % 3.13% 9.06% 7.41% 19.16% 10.35% 5.96% -
  Horiz. % 168.31% 163.20% 149.65% 139.33% 116.93% 105.96% 100.00%
PBT 112,722 125,580 92,997 103,313 73,186 45,462 81,436 5.57%
  YoY % -10.24% 35.04% -9.99% 41.16% 60.98% -44.17% -
  Horiz. % 138.42% 154.21% 114.20% 126.86% 89.87% 55.83% 100.00%
Tax -28,138 -31,355 -36,236 -40,108 -20,401 -15,152 -19,709 6.11%
  YoY % 10.26% 13.47% 9.65% -96.60% -34.64% 23.12% -
  Horiz. % 142.77% 159.09% 183.86% 203.50% 103.51% 76.88% 100.00%
NP 84,584 94,225 56,761 63,205 52,785 30,310 61,727 5.39%
  YoY % -10.23% 66.00% -10.20% 19.74% 74.15% -50.90% -
  Horiz. % 137.03% 152.65% 91.95% 102.39% 85.51% 49.10% 100.00%
NP to SH 84,044 93,844 55,200 61,710 52,157 30,384 60,191 5.72%
  YoY % -10.44% 70.01% -10.55% 18.32% 71.66% -49.52% -
  Horiz. % 139.63% 155.91% 91.71% 102.52% 86.65% 50.48% 100.00%
Tax Rate 24.96 % 24.97 % 38.96 % 38.82 % 27.88 % 33.33 % 24.20 % 0.52%
  YoY % -0.04% -35.91% 0.36% 39.24% -16.35% 37.73% -
  Horiz. % 103.14% 103.18% 160.99% 160.41% 115.21% 137.73% 100.00%
Total Cost 2,104,728 2,028,708 1,889,878 1,749,141 1,468,196 1,348,038 1,239,069 9.23%
  YoY % 3.75% 7.35% 8.05% 19.14% 8.91% 8.79% -
  Horiz. % 169.86% 163.73% 152.52% 141.17% 118.49% 108.79% 100.00%
Net Worth 529,482 525,526 486,754 471,886 514,273 421,524 431,158 3.48%
  YoY % 0.75% 7.97% 3.15% -8.24% 22.00% -2.23% -
  Horiz. % 122.80% 121.89% 112.89% 109.45% 119.28% 97.77% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 77,674 72,486 41,477 41,187 35,304 10,698 39,585 11.88%
  YoY % 7.16% 74.76% 0.71% 16.66% 230.00% -72.97% -
  Horiz. % 196.22% 183.11% 104.78% 104.05% 89.19% 27.03% 100.00%
Div Payout % 92.42 % 77.24 % 75.14 % 66.74 % 67.69 % 35.21 % 65.77 % 5.83%
  YoY % 19.65% 2.79% 12.59% -1.40% 92.25% -46.46% -
  Horiz. % 140.52% 117.44% 114.25% 101.47% 102.92% 53.54% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 529,482 525,526 486,754 471,886 514,273 421,524 431,158 3.48%
  YoY % 0.75% 7.97% 3.15% -8.24% 22.00% -2.23% -
  Horiz. % 122.80% 121.89% 112.89% 109.45% 119.28% 97.77% 100.00%
NOSH 258,915 258,880 258,911 117,677 117,682 106,985 106,987 15.86%
  YoY % 0.01% -0.01% 120.02% -0.00% 10.00% -0.00% -
  Horiz. % 242.01% 241.97% 242.00% 109.99% 110.00% 100.00% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.86 % 4.44 % 2.92 % 3.49 % 3.47 % 2.20 % 4.75 % -3.40%
  YoY % -13.06% 52.05% -16.33% 0.58% 57.73% -53.68% -
  Horiz. % 81.26% 93.47% 61.47% 73.47% 73.05% 46.32% 100.00%
ROE 15.87 % 17.86 % 11.34 % 13.08 % 10.14 % 7.21 % 13.96 % 2.16%
  YoY % -11.14% 57.50% -13.30% 28.99% 40.64% -48.35% -
  Horiz. % 113.68% 127.94% 81.23% 93.70% 72.64% 51.65% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 845.57 820.05 751.85 1,540.10 1,292.44 1,288.35 1,215.84 -5.87%
  YoY % 3.11% 9.07% -51.18% 19.16% 0.32% 5.96% -
  Horiz. % 69.55% 67.45% 61.84% 126.67% 106.30% 105.96% 100.00%
EPS 32.46 36.25 21.32 52.44 44.32 28.40 56.26 -8.75%
  YoY % -10.46% 70.03% -59.34% 18.32% 56.06% -49.52% -
  Horiz. % 57.70% 64.43% 37.90% 93.21% 78.78% 50.48% 100.00%
DPS 30.00 28.00 16.02 35.00 30.00 10.00 37.00 -3.43%
  YoY % 7.14% 74.78% -54.23% 16.67% 200.00% -72.97% -
  Horiz. % 81.08% 75.68% 43.30% 94.59% 81.08% 27.03% 100.00%
NAPS 2.0450 2.0300 1.8800 4.0100 4.3700 3.9400 4.0300 -10.69%
  YoY % 0.74% 7.98% -53.12% -8.24% 10.91% -2.23% -
  Horiz. % 50.74% 50.37% 46.65% 99.50% 108.44% 97.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 836.55 811.19 743.83 692.51 581.18 526.68 497.05 9.06%
  YoY % 3.13% 9.06% 7.41% 19.16% 10.35% 5.96% -
  Horiz. % 168.30% 163.20% 149.65% 139.32% 116.93% 105.96% 100.00%
EPS 32.11 35.86 21.09 23.58 19.93 11.61 23.00 5.72%
  YoY % -10.46% 70.03% -10.56% 18.31% 71.66% -49.52% -
  Horiz. % 139.61% 155.91% 91.70% 102.52% 86.65% 50.48% 100.00%
DPS 29.68 27.70 15.85 15.74 13.49 4.09 15.13 11.88%
  YoY % 7.15% 74.76% 0.70% 16.68% 229.83% -72.97% -
  Horiz. % 196.17% 183.08% 104.76% 104.03% 89.16% 27.03% 100.00%
NAPS 2.0232 2.0081 1.8599 1.8031 1.9651 1.6107 1.6475 3.48%
  YoY % 0.75% 7.97% 3.15% -8.24% 22.00% -2.23% -
  Horiz. % 122.80% 121.89% 112.89% 109.44% 119.28% 97.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.3600 4.5800 4.4500 8.1000 5.3600 5.3100 4.0000 -
P/RPS 0.75 0.56 0.59 0.53 0.41 0.41 0.33 14.66%
  YoY % 33.93% -5.08% 11.32% 29.27% 0.00% 24.24% -
  Horiz. % 227.27% 169.70% 178.79% 160.61% 124.24% 124.24% 100.00%
P/EPS 19.59 12.63 20.87 15.45 12.09 18.70 7.11 18.39%
  YoY % 55.11% -39.48% 35.08% 27.79% -35.35% 163.01% -
  Horiz. % 275.53% 177.64% 293.53% 217.30% 170.04% 263.01% 100.00%
EY 5.10 7.91 4.79 6.47 8.27 5.35 14.07 -15.55%
  YoY % -35.52% 65.14% -25.97% -21.77% 54.58% -61.98% -
  Horiz. % 36.25% 56.22% 34.04% 45.98% 58.78% 38.02% 100.00%
DY 4.72 6.11 3.60 4.32 5.60 1.88 9.25 -10.60%
  YoY % -22.75% 69.72% -16.67% -22.86% 197.87% -79.68% -
  Horiz. % 51.03% 66.05% 38.92% 46.70% 60.54% 20.32% 100.00%
P/NAPS 3.11 2.26 2.37 2.02 1.23 1.35 0.99 21.01%
  YoY % 37.61% -4.64% 17.33% 64.23% -8.89% 36.36% -
  Horiz. % 314.14% 228.28% 239.39% 204.04% 124.24% 136.36% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 15/02/16 23/02/15 24/02/14 18/02/13 22/02/12 25/02/11 19/02/10 -
Price 6.1900 5.2800 4.2900 7.8000 5.9000 5.3500 4.0500 -
P/RPS 0.73 0.64 0.57 0.51 0.46 0.42 0.33 14.14%
  YoY % 14.06% 12.28% 11.76% 10.87% 9.52% 27.27% -
  Horiz. % 221.21% 193.94% 172.73% 154.55% 139.39% 127.27% 100.00%
P/EPS 19.07 14.57 20.12 14.87 13.31 18.84 7.20 17.62%
  YoY % 30.89% -27.58% 35.31% 11.72% -29.35% 161.67% -
  Horiz. % 264.86% 202.36% 279.44% 206.53% 184.86% 261.67% 100.00%
EY 5.24 6.87 4.97 6.72 7.51 5.31 13.89 -14.99%
  YoY % -23.73% 38.23% -26.04% -10.52% 41.43% -61.77% -
  Horiz. % 37.72% 49.46% 35.78% 48.38% 54.07% 38.23% 100.00%
DY 4.85 5.30 3.73 4.49 5.08 1.87 9.14 -10.02%
  YoY % -8.49% 42.09% -16.93% -11.61% 171.66% -79.54% -
  Horiz. % 53.06% 57.99% 40.81% 49.12% 55.58% 20.46% 100.00%
P/NAPS 3.03 2.60 2.28 1.95 1.35 1.36 1.00 20.28%
  YoY % 16.54% 14.04% 16.92% 44.44% -0.74% 36.00% -
  Horiz. % 303.00% 260.00% 228.00% 195.00% 135.00% 136.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

269  481  616  1053 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 PHB 0.030.00 
 HWGB 0.98+0.135 
 MTRONIC 0.135+0.015 
 EAH 0.03-0.005 
 KANGER 0.1750.00 
 INIX 0.325+0.06 
 KNM 0.225+0.015 
 SAPNRG 0.13+0.01 
 BINTAI 1.13-0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS