Highlights

[PHARMA] YoY Annualized Quarter 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 -     -26.35%    YoY -     -45.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,384,956 2,323,960 2,189,022 2,189,312 2,122,933 1,946,639 1,812,346 4.68%
  YoY % 2.62% 6.16% -0.01% 3.13% 9.06% 7.41% -
  Horiz. % 131.59% 128.23% 120.78% 120.80% 117.14% 107.41% 100.00%
PBT 70,220 73,064 72,017 112,722 125,580 92,997 103,313 -6.23%
  YoY % -3.89% 1.45% -36.11% -10.24% 35.04% -9.99% -
  Horiz. % 67.97% 70.72% 69.71% 109.11% 121.55% 90.01% 100.00%
Tax -26,990 -17,977 -26,158 -28,138 -31,355 -36,236 -40,108 -6.39%
  YoY % -50.14% 31.28% 7.04% 10.26% 13.47% 9.65% -
  Horiz. % 67.29% 44.82% 65.22% 70.16% 78.18% 90.35% 100.00%
NP 43,230 55,087 45,859 84,584 94,225 56,761 63,205 -6.13%
  YoY % -21.52% 20.12% -45.78% -10.23% 66.00% -10.20% -
  Horiz. % 68.40% 87.16% 72.56% 133.82% 149.08% 89.80% 100.00%
NP to SH 42,468 53,823 45,599 84,044 93,844 55,200 61,710 -6.04%
  YoY % -21.10% 18.04% -45.74% -10.44% 70.01% -10.55% -
  Horiz. % 68.82% 87.22% 73.89% 136.19% 152.07% 89.45% 100.00%
Tax Rate 38.44 % 24.60 % 36.32 % 24.96 % 24.97 % 38.96 % 38.82 % -0.16%
  YoY % 56.26% -32.27% 45.51% -0.04% -35.91% 0.36% -
  Horiz. % 99.02% 63.37% 93.56% 64.30% 64.32% 100.36% 100.00%
Total Cost 2,341,726 2,268,873 2,143,163 2,104,728 2,028,708 1,889,878 1,749,141 4.98%
  YoY % 3.21% 5.87% 1.83% 3.75% 7.35% 8.05% -
  Horiz. % 133.88% 129.71% 122.53% 120.33% 115.98% 108.05% 100.00%
Net Worth 509,862 526,888 531,169 529,482 525,526 486,754 471,886 1.30%
  YoY % -3.23% -0.81% 0.32% 0.75% 7.97% 3.15% -
  Horiz. % 108.05% 111.66% 112.56% 112.21% 111.37% 103.15% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 41,621 49,314 41,457 77,674 72,486 41,477 41,187 0.17%
  YoY % -15.60% 18.95% -46.63% 7.16% 74.76% 0.71% -
  Horiz. % 101.05% 119.73% 100.66% 188.59% 175.99% 100.71% 100.00%
Div Payout % 98.01 % 91.62 % 90.92 % 92.42 % 77.24 % 75.14 % 66.74 % 6.61%
  YoY % 6.97% 0.77% -1.62% 19.65% 2.79% 12.59% -
  Horiz. % 146.85% 137.28% 136.23% 138.48% 115.73% 112.59% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 509,862 526,888 531,169 529,482 525,526 486,754 471,886 1.30%
  YoY % -3.23% -0.81% 0.32% 0.75% 7.97% 3.15% -
  Horiz. % 108.05% 111.66% 112.56% 112.21% 111.37% 103.15% 100.00%
NOSH 260,134 259,551 259,107 258,915 258,880 258,911 117,677 14.13%
  YoY % 0.22% 0.17% 0.07% 0.01% -0.01% 120.02% -
  Horiz. % 221.06% 220.56% 220.18% 220.02% 219.99% 220.02% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.81 % 2.37 % 2.09 % 3.86 % 4.44 % 2.92 % 3.49 % -10.36%
  YoY % -23.63% 13.40% -45.85% -13.06% 52.05% -16.33% -
  Horiz. % 51.86% 67.91% 59.89% 110.60% 127.22% 83.67% 100.00%
ROE 8.33 % 10.22 % 8.58 % 15.87 % 17.86 % 11.34 % 13.08 % -7.24%
  YoY % -18.49% 19.11% -45.94% -11.14% 57.50% -13.30% -
  Horiz. % 63.69% 78.13% 65.60% 121.33% 136.54% 86.70% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 916.82 895.38 844.83 845.57 820.05 751.85 1,540.10 -8.28%
  YoY % 2.39% 5.98% -0.09% 3.11% 9.07% -51.18% -
  Horiz. % 59.53% 58.14% 54.86% 54.90% 53.25% 48.82% 100.00%
EPS 16.33 20.74 17.60 32.46 36.25 21.32 52.44 -17.66%
  YoY % -21.26% 17.84% -45.78% -10.46% 70.03% -59.34% -
  Horiz. % 31.14% 39.55% 33.56% 61.90% 69.13% 40.66% 100.00%
DPS 16.00 19.00 16.00 30.00 28.00 16.02 35.00 -12.23%
  YoY % -15.79% 18.75% -46.67% 7.14% 74.78% -54.23% -
  Horiz. % 45.71% 54.29% 45.71% 85.71% 80.00% 45.77% 100.00%
NAPS 1.9600 2.0300 2.0500 2.0450 2.0300 1.8800 4.0100 -11.24%
  YoY % -3.45% -0.98% 0.24% 0.74% 7.98% -53.12% -
  Horiz. % 48.88% 50.62% 51.12% 51.00% 50.62% 46.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 912.97 889.62 837.97 838.08 812.67 745.18 693.77 4.68%
  YoY % 2.62% 6.16% -0.01% 3.13% 9.06% 7.41% -
  Horiz. % 131.60% 128.23% 120.78% 120.80% 117.14% 107.41% 100.00%
EPS 16.26 20.60 17.46 32.17 35.92 21.13 23.62 -6.03%
  YoY % -21.07% 17.98% -45.73% -10.44% 70.00% -10.54% -
  Horiz. % 68.84% 87.21% 73.92% 136.20% 152.07% 89.46% 100.00%
DPS 15.93 18.88 15.87 29.73 27.75 15.88 15.77 0.17%
  YoY % -15.62% 18.97% -46.62% 7.14% 74.75% 0.70% -
  Horiz. % 101.01% 119.72% 100.63% 188.52% 175.97% 100.70% 100.00%
NAPS 1.9518 2.0170 2.0333 2.0269 2.0117 1.8633 1.8064 1.30%
  YoY % -3.23% -0.80% 0.32% 0.76% 7.96% 3.15% -
  Horiz. % 108.05% 111.66% 112.56% 112.21% 111.37% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.7800 4.6000 5.3000 6.3600 4.5800 4.4500 8.1000 -
P/RPS 0.30 0.51 0.63 0.75 0.56 0.59 0.53 -9.05%
  YoY % -41.18% -19.05% -16.00% 33.93% -5.08% 11.32% -
  Horiz. % 56.60% 96.23% 118.87% 141.51% 105.66% 111.32% 100.00%
P/EPS 17.03 22.18 30.12 19.59 12.63 20.87 15.45 1.64%
  YoY % -23.22% -26.36% 53.75% 55.11% -39.48% 35.08% -
  Horiz. % 110.23% 143.56% 194.95% 126.80% 81.75% 135.08% 100.00%
EY 5.87 4.51 3.32 5.10 7.91 4.79 6.47 -1.61%
  YoY % 30.16% 35.84% -34.90% -35.52% 65.14% -25.97% -
  Horiz. % 90.73% 69.71% 51.31% 78.83% 122.26% 74.03% 100.00%
DY 5.76 4.13 3.02 4.72 6.11 3.60 4.32 4.91%
  YoY % 39.47% 36.75% -36.02% -22.75% 69.72% -16.67% -
  Horiz. % 133.33% 95.60% 69.91% 109.26% 141.44% 83.33% 100.00%
P/NAPS 1.42 2.27 2.59 3.11 2.26 2.37 2.02 -5.70%
  YoY % -37.44% -12.36% -16.72% 37.61% -4.64% 17.33% -
  Horiz. % 70.30% 112.38% 128.22% 153.96% 111.88% 117.33% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 21/02/17 15/02/16 23/02/15 24/02/14 18/02/13 -
Price 2.7600 4.0400 5.1200 6.1900 5.2800 4.2900 7.8000 -
P/RPS 0.30 0.45 0.61 0.73 0.64 0.57 0.51 -8.46%
  YoY % -33.33% -26.23% -16.44% 14.06% 12.28% 11.76% -
  Horiz. % 58.82% 88.24% 119.61% 143.14% 125.49% 111.76% 100.00%
P/EPS 16.91 19.48 29.09 19.07 14.57 20.12 14.87 2.16%
  YoY % -13.19% -33.04% 52.54% 30.89% -27.58% 35.31% -
  Horiz. % 113.72% 131.00% 195.63% 128.24% 97.98% 135.31% 100.00%
EY 5.92 5.13 3.44 5.24 6.87 4.97 6.72 -2.09%
  YoY % 15.40% 49.13% -34.35% -23.73% 38.23% -26.04% -
  Horiz. % 88.10% 76.34% 51.19% 77.98% 102.23% 73.96% 100.00%
DY 5.80 4.70 3.13 4.85 5.30 3.73 4.49 4.36%
  YoY % 23.40% 50.16% -35.46% -8.49% 42.09% -16.93% -
  Horiz. % 129.18% 104.68% 69.71% 108.02% 118.04% 83.07% 100.00%
P/NAPS 1.41 1.99 2.50 3.03 2.60 2.28 1.95 -5.26%
  YoY % -29.15% -20.40% -17.49% 16.54% 14.04% 16.92% -
  Horiz. % 72.31% 102.05% 128.21% 155.38% 133.33% 116.92% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers