Highlights

[PHARMA] YoY Annualized Quarter Result on 2014-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     23.16%    YoY -     70.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,323,960 2,189,022 2,189,312 2,122,933 1,946,639 1,812,346 1,520,981 7.31%
  YoY % 6.16% -0.01% 3.13% 9.06% 7.41% 19.16% -
  Horiz. % 152.79% 143.92% 143.94% 139.58% 127.99% 119.16% 100.00%
PBT 73,064 72,017 112,722 125,580 92,997 103,313 73,186 -0.03%
  YoY % 1.45% -36.11% -10.24% 35.04% -9.99% 41.16% -
  Horiz. % 99.83% 98.40% 154.02% 171.59% 127.07% 141.16% 100.00%
Tax -17,977 -26,158 -28,138 -31,355 -36,236 -40,108 -20,401 -2.08%
  YoY % 31.28% 7.04% 10.26% 13.47% 9.65% -96.60% -
  Horiz. % 88.12% 128.22% 137.92% 153.69% 177.62% 196.60% 100.00%
NP 55,087 45,859 84,584 94,225 56,761 63,205 52,785 0.71%
  YoY % 20.12% -45.78% -10.23% 66.00% -10.20% 19.74% -
  Horiz. % 104.36% 86.88% 160.24% 178.51% 107.53% 119.74% 100.00%
NP to SH 53,823 45,599 84,044 93,844 55,200 61,710 52,157 0.52%
  YoY % 18.04% -45.74% -10.44% 70.01% -10.55% 18.32% -
  Horiz. % 103.19% 87.43% 161.14% 179.93% 105.83% 118.32% 100.00%
Tax Rate 24.60 % 36.32 % 24.96 % 24.97 % 38.96 % 38.82 % 27.88 % -2.06%
  YoY % -32.27% 45.51% -0.04% -35.91% 0.36% 39.24% -
  Horiz. % 88.24% 130.27% 89.53% 89.56% 139.74% 139.24% 100.00%
Total Cost 2,268,873 2,143,163 2,104,728 2,028,708 1,889,878 1,749,141 1,468,196 7.52%
  YoY % 5.87% 1.83% 3.75% 7.35% 8.05% 19.14% -
  Horiz. % 154.53% 145.97% 143.35% 138.18% 128.72% 119.14% 100.00%
Net Worth 526,888 531,169 529,482 525,526 486,754 471,886 514,273 0.40%
  YoY % -0.81% 0.32% 0.75% 7.97% 3.15% -8.24% -
  Horiz. % 102.45% 103.29% 102.96% 102.19% 94.65% 91.76% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 49,314 41,457 77,674 72,486 41,477 41,187 35,304 5.72%
  YoY % 18.95% -46.63% 7.16% 74.76% 0.71% 16.66% -
  Horiz. % 139.68% 117.43% 220.01% 205.32% 117.48% 116.66% 100.00%
Div Payout % 91.62 % 90.92 % 92.42 % 77.24 % 75.14 % 66.74 % 67.69 % 5.17%
  YoY % 0.77% -1.62% 19.65% 2.79% 12.59% -1.40% -
  Horiz. % 135.35% 134.32% 136.53% 114.11% 111.01% 98.60% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 526,888 531,169 529,482 525,526 486,754 471,886 514,273 0.40%
  YoY % -0.81% 0.32% 0.75% 7.97% 3.15% -8.24% -
  Horiz. % 102.45% 103.29% 102.96% 102.19% 94.65% 91.76% 100.00%
NOSH 259,551 259,107 258,915 258,880 258,911 117,677 117,682 14.08%
  YoY % 0.17% 0.07% 0.01% -0.01% 120.02% -0.00% -
  Horiz. % 220.55% 220.17% 220.01% 219.98% 220.01% 100.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.37 % 2.09 % 3.86 % 4.44 % 2.92 % 3.49 % 3.47 % -6.15%
  YoY % 13.40% -45.85% -13.06% 52.05% -16.33% 0.58% -
  Horiz. % 68.30% 60.23% 111.24% 127.95% 84.15% 100.58% 100.00%
ROE 10.22 % 8.58 % 15.87 % 17.86 % 11.34 % 13.08 % 10.14 % 0.13%
  YoY % 19.11% -45.94% -11.14% 57.50% -13.30% 28.99% -
  Horiz. % 100.79% 84.62% 156.51% 176.13% 111.83% 128.99% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 895.38 844.83 845.57 820.05 751.85 1,540.10 1,292.44 -5.93%
  YoY % 5.98% -0.09% 3.11% 9.07% -51.18% 19.16% -
  Horiz. % 69.28% 65.37% 65.42% 63.45% 58.17% 119.16% 100.00%
EPS 20.74 17.60 32.46 36.25 21.32 52.44 44.32 -11.88%
  YoY % 17.84% -45.78% -10.46% 70.03% -59.34% 18.32% -
  Horiz. % 46.80% 39.71% 73.24% 81.79% 48.10% 118.32% 100.00%
DPS 19.00 16.00 30.00 28.00 16.02 35.00 30.00 -7.32%
  YoY % 18.75% -46.67% 7.14% 74.78% -54.23% 16.67% -
  Horiz. % 63.33% 53.33% 100.00% 93.33% 53.40% 116.67% 100.00%
NAPS 2.0300 2.0500 2.0450 2.0300 1.8800 4.0100 4.3700 -11.99%
  YoY % -0.98% 0.24% 0.74% 7.98% -53.12% -8.24% -
  Horiz. % 46.45% 46.91% 46.80% 46.45% 43.02% 91.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,309,126
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 177.52 167.21 167.23 162.16 148.70 138.44 116.18 7.31%
  YoY % 6.17% -0.01% 3.13% 9.05% 7.41% 19.16% -
  Horiz. % 152.80% 143.92% 143.94% 139.58% 127.99% 119.16% 100.00%
EPS 4.11 3.48 6.42 7.17 4.22 4.71 3.98 0.54%
  YoY % 18.10% -45.79% -10.46% 69.91% -10.40% 18.34% -
  Horiz. % 103.27% 87.44% 161.31% 180.15% 106.03% 118.34% 100.00%
DPS 3.77 3.17 5.93 5.54 3.17 3.15 2.70 5.72%
  YoY % 18.93% -46.54% 7.04% 74.76% 0.63% 16.67% -
  Horiz. % 139.63% 117.41% 219.63% 205.19% 117.41% 116.67% 100.00%
NAPS 0.4025 0.4057 0.4045 0.4014 0.3718 0.3605 0.3928 0.41%
  YoY % -0.79% 0.30% 0.77% 7.96% 3.13% -8.22% -
  Horiz. % 102.47% 103.28% 102.98% 102.19% 94.65% 91.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.6000 5.3000 6.3600 4.5800 4.4500 8.1000 5.3600 -
P/RPS 0.51 0.63 0.75 0.56 0.59 0.53 0.41 3.70%
  YoY % -19.05% -16.00% 33.93% -5.08% 11.32% 29.27% -
  Horiz. % 124.39% 153.66% 182.93% 136.59% 143.90% 129.27% 100.00%
P/EPS 22.18 30.12 19.59 12.63 20.87 15.45 12.09 10.63%
  YoY % -26.36% 53.75% 55.11% -39.48% 35.08% 27.79% -
  Horiz. % 183.46% 249.13% 162.03% 104.47% 172.62% 127.79% 100.00%
EY 4.51 3.32 5.10 7.91 4.79 6.47 8.27 -9.60%
  YoY % 35.84% -34.90% -35.52% 65.14% -25.97% -21.77% -
  Horiz. % 54.53% 40.15% 61.67% 95.65% 57.92% 78.23% 100.00%
DY 4.13 3.02 4.72 6.11 3.60 4.32 5.60 -4.94%
  YoY % 36.75% -36.02% -22.75% 69.72% -16.67% -22.86% -
  Horiz. % 73.75% 53.93% 84.29% 109.11% 64.29% 77.14% 100.00%
P/NAPS 2.27 2.59 3.11 2.26 2.37 2.02 1.23 10.74%
  YoY % -12.36% -16.72% 37.61% -4.64% 17.33% 64.23% -
  Horiz. % 184.55% 210.57% 252.85% 183.74% 192.68% 164.23% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 21/02/17 15/02/16 23/02/15 24/02/14 18/02/13 22/02/12 -
Price 4.0400 5.1200 6.1900 5.2800 4.2900 7.8000 5.9000 -
P/RPS 0.45 0.61 0.73 0.64 0.57 0.51 0.46 -0.37%
  YoY % -26.23% -16.44% 14.06% 12.28% 11.76% 10.87% -
  Horiz. % 97.83% 132.61% 158.70% 139.13% 123.91% 110.87% 100.00%
P/EPS 19.48 29.09 19.07 14.57 20.12 14.87 13.31 6.55%
  YoY % -33.04% 52.54% 30.89% -27.58% 35.31% 11.72% -
  Horiz. % 146.36% 218.56% 143.28% 109.47% 151.16% 111.72% 100.00%
EY 5.13 3.44 5.24 6.87 4.97 6.72 7.51 -6.15%
  YoY % 49.13% -34.35% -23.73% 38.23% -26.04% -10.52% -
  Horiz. % 68.31% 45.81% 69.77% 91.48% 66.18% 89.48% 100.00%
DY 4.70 3.13 4.85 5.30 3.73 4.49 5.08 -1.29%
  YoY % 50.16% -35.46% -8.49% 42.09% -16.93% -11.61% -
  Horiz. % 92.52% 61.61% 95.47% 104.33% 73.43% 88.39% 100.00%
P/NAPS 1.99 2.50 3.03 2.60 2.28 1.95 1.35 6.67%
  YoY % -20.40% -17.49% 16.54% 14.04% 16.92% 44.44% -
  Horiz. % 147.41% 185.19% 224.44% 192.59% 168.89% 144.44% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS