Highlights

[PHARMA] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 16-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     65.99%    YoY -     2.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 3,144,432 2,471,692 2,473,176 2,236,780 1,887,616 1,874,688 2,001,356 7.82%
  YoY % 27.22% -0.06% 10.57% 18.50% 0.69% -6.33% -
  Horiz. % 157.12% 123.50% 123.58% 111.76% 94.32% 93.67% 100.00%
PBT 120,972 114,828 111,108 106,152 154,448 152,636 147,696 -3.27%
  YoY % 5.35% 3.35% 4.67% -31.27% 1.19% 3.34% -
  Horiz. % 81.91% 77.75% 75.23% 71.87% 104.57% 103.34% 100.00%
Tax -42,380 -44,472 -34,076 -32,272 -26,744 -46,052 -47,084 -1.74%
  YoY % 4.70% -30.51% -5.59% -20.67% 41.93% 2.19% -
  Horiz. % 90.01% 94.45% 72.37% 68.54% 56.80% 97.81% 100.00%
NP 78,592 70,356 77,032 73,880 127,704 106,584 100,612 -4.03%
  YoY % 11.71% -8.67% 4.27% -42.15% 19.82% 5.94% -
  Horiz. % 78.11% 69.93% 76.56% 73.43% 126.93% 105.94% 100.00%
NP to SH 78,468 70,344 75,692 73,516 127,176 104,868 99,084 -3.81%
  YoY % 11.55% -7.07% 2.96% -42.19% 21.27% 5.84% -
  Horiz. % 79.19% 70.99% 76.39% 74.20% 128.35% 105.84% 100.00%
Tax Rate 35.03 % 38.73 % 30.67 % 30.40 % 17.32 % 30.17 % 31.88 % 1.58%
  YoY % -9.55% 26.28% 0.89% 75.52% -42.59% -5.36% -
  Horiz. % 109.88% 121.49% 96.20% 95.36% 54.33% 94.64% 100.00%
Total Cost 3,065,840 2,401,336 2,396,144 2,162,900 1,759,912 1,768,104 1,900,744 8.29%
  YoY % 27.67% 0.22% 10.78% 22.90% -0.46% -6.98% -
  Horiz. % 161.30% 126.34% 126.06% 113.79% 92.59% 93.02% 100.00%
Net Worth 528,825 524,838 544,360 515,906 528,173 515,022 484,829 1.46%
  YoY % 0.76% -3.59% 5.52% -2.32% 2.55% 6.23% -
  Horiz. % 109.07% 108.25% 112.28% 106.41% 108.94% 106.23% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 62,521 51,964 41,475 41,417 72,494 41,408 35,303 9.99%
  YoY % 20.32% 25.29% 0.14% -42.87% 75.07% 17.30% -
  Horiz. % 177.10% 147.19% 117.48% 117.32% 205.35% 117.30% 100.00%
Div Payout % 79.68 % 73.87 % 54.79 % 56.34 % 57.00 % 39.49 % 35.63 % 14.35%
  YoY % 7.87% 34.82% -2.75% -1.16% 44.34% 10.83% -
  Horiz. % 223.63% 207.33% 153.77% 158.13% 159.98% 110.83% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 528,825 524,838 544,360 515,906 528,173 515,022 484,829 1.46%
  YoY % 0.76% -3.59% 5.52% -2.32% 2.55% 6.23% -
  Horiz. % 109.07% 108.25% 112.28% 106.41% 108.94% 106.23% 100.00%
NOSH 260,505 259,821 259,219 258,859 258,908 258,805 117,676 14.15%
  YoY % 0.26% 0.23% 0.14% -0.02% 0.04% 119.93% -
  Horiz. % 221.37% 220.79% 220.28% 219.97% 220.02% 219.93% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.50 % 2.85 % 3.11 % 3.30 % 6.77 % 5.69 % 5.03 % -10.99%
  YoY % -12.28% -8.36% -5.76% -51.26% 18.98% 13.12% -
  Horiz. % 49.70% 56.66% 61.83% 65.61% 134.59% 113.12% 100.00%
ROE 14.84 % 13.40 % 13.90 % 14.25 % 24.08 % 20.36 % 20.44 % -5.19%
  YoY % 10.75% -3.60% -2.46% -40.82% 18.27% -0.39% -
  Horiz. % 72.60% 65.56% 68.00% 69.72% 117.81% 99.61% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,207.05 951.31 954.09 864.09 729.07 724.36 1,700.72 -5.55%
  YoY % 26.88% -0.29% 10.42% 18.52% 0.65% -57.41% -
  Horiz. % 70.97% 55.94% 56.10% 50.81% 42.87% 42.59% 100.00%
EPS 30.12 27.08 29.20 28.40 49.12 40.52 84.20 -15.74%
  YoY % 11.23% -7.26% 2.82% -42.18% 21.22% -51.88% -
  Horiz. % 35.77% 32.16% 34.68% 33.73% 58.34% 48.12% 100.00%
DPS 24.00 20.00 16.00 16.00 28.00 16.00 30.00 -3.65%
  YoY % 20.00% 25.00% 0.00% -42.86% 75.00% -46.67% -
  Horiz. % 80.00% 66.67% 53.33% 53.33% 93.33% 53.33% 100.00%
NAPS 2.0300 2.0200 2.1000 1.9930 2.0400 1.9900 4.1200 -11.12%
  YoY % 0.50% -3.81% 5.37% -2.30% 2.51% -51.70% -
  Horiz. % 49.27% 49.03% 50.97% 48.37% 49.51% 48.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,203.70 946.18 946.74 856.25 722.59 717.64 766.13 7.82%
  YoY % 27.22% -0.06% 10.57% 18.50% 0.69% -6.33% -
  Horiz. % 157.11% 123.50% 123.57% 111.76% 94.32% 93.67% 100.00%
EPS 30.04 26.93 28.98 28.14 48.68 40.14 37.93 -3.81%
  YoY % 11.55% -7.07% 2.99% -42.19% 21.28% 5.83% -
  Horiz. % 79.20% 71.00% 76.40% 74.19% 128.34% 105.83% 100.00%
DPS 23.93 19.89 15.88 15.85 27.75 15.85 13.51 9.99%
  YoY % 20.31% 25.25% 0.19% -42.88% 75.08% 17.32% -
  Horiz. % 177.13% 147.22% 117.54% 117.32% 205.40% 117.32% 100.00%
NAPS 2.0244 2.0091 2.0838 1.9749 2.0219 1.9715 1.8559 1.46%
  YoY % 0.76% -3.58% 5.51% -2.32% 2.56% 6.23% -
  Horiz. % 109.08% 108.25% 112.28% 106.41% 108.94% 106.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.2700 4.2800 4.8900 5.7600 6.0000 4.4600 8.2600 -
P/RPS 0.19 0.45 0.51 0.67 0.82 0.62 0.49 -14.60%
  YoY % -57.78% -11.76% -23.88% -18.29% 32.26% 26.53% -
  Horiz. % 38.78% 91.84% 104.08% 136.73% 167.35% 126.53% 100.00%
P/EPS 7.54 15.81 16.75 20.28 12.21 11.01 9.81 -4.29%
  YoY % -52.31% -5.61% -17.41% 66.09% 10.90% 12.23% -
  Horiz. % 76.86% 161.16% 170.74% 206.73% 124.46% 112.23% 100.00%
EY 13.27 6.33 5.97 4.93 8.19 9.09 10.19 4.50%
  YoY % 109.64% 6.03% 21.10% -39.80% -9.90% -10.79% -
  Horiz. % 130.23% 62.12% 58.59% 48.38% 80.37% 89.21% 100.00%
DY 10.57 4.67 3.27 2.78 4.67 3.59 3.63 19.49%
  YoY % 126.34% 42.81% 17.63% -40.47% 30.08% -1.10% -
  Horiz. % 291.18% 128.65% 90.08% 76.58% 128.65% 98.90% 100.00%
P/NAPS 1.12 2.12 2.33 2.89 2.94 2.24 2.00 -9.21%
  YoY % -47.17% -9.01% -19.38% -1.70% 31.25% 12.00% -
  Horiz. % 56.00% 106.00% 116.50% 144.50% 147.00% 112.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 16/05/19 16/05/18 16/05/17 13/05/16 18/05/15 14/05/14 15/05/13 -
Price 2.3600 4.0700 4.7200 5.6000 6.9100 4.7000 9.2600 -
P/RPS 0.20 0.43 0.49 0.65 0.95 0.65 0.54 -15.25%
  YoY % -53.49% -12.24% -24.62% -31.58% 46.15% 20.37% -
  Horiz. % 37.04% 79.63% 90.74% 120.37% 175.93% 120.37% 100.00%
P/EPS 7.83 15.03 16.16 19.72 14.07 11.60 11.00 -5.51%
  YoY % -47.90% -6.99% -18.05% 40.16% 21.29% 5.45% -
  Horiz. % 71.18% 136.64% 146.91% 179.27% 127.91% 105.45% 100.00%
EY 12.76 6.65 6.19 5.07 7.11 8.62 9.09 5.81%
  YoY % 91.88% 7.43% 22.09% -28.69% -17.52% -5.17% -
  Horiz. % 140.37% 73.16% 68.10% 55.78% 78.22% 94.83% 100.00%
DY 10.17 4.91 3.39 2.86 4.05 3.40 3.24 20.99%
  YoY % 107.13% 44.84% 18.53% -29.38% 19.12% 4.94% -
  Horiz. % 313.89% 151.54% 104.63% 88.27% 125.00% 104.94% 100.00%
P/NAPS 1.16 2.01 2.25 2.81 3.39 2.36 2.25 -10.45%
  YoY % -42.29% -10.67% -19.93% -17.11% 43.64% 4.89% -
  Horiz. % 51.56% 89.33% 100.00% 124.89% 150.67% 104.89% 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.
 


 

335  331  566  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.01 
 HSI-H8B 0.40+0.015 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.015 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 HSI-C7F 0.325-0.02 
Partners & Brokers