Highlights

[PHARMA] YoY Annualized Quarter Result on 2018-03-31 [#1]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     30.70%    YoY -     -7.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 3,279,684 3,144,432 2,471,692 2,473,176 2,236,780 1,887,616 1,874,688 9.76%
  YoY % 4.30% 27.22% -0.06% 10.57% 18.50% 0.69% -
  Horiz. % 174.95% 167.73% 131.85% 131.92% 119.31% 100.69% 100.00%
PBT 123,520 120,972 114,828 111,108 106,152 154,448 152,636 -3.46%
  YoY % 2.11% 5.35% 3.35% 4.67% -31.27% 1.19% -
  Horiz. % 80.92% 79.26% 75.23% 72.79% 69.55% 101.19% 100.00%
Tax -33,860 -42,380 -44,472 -34,076 -32,272 -26,744 -46,052 -4.99%
  YoY % 20.10% 4.70% -30.51% -5.59% -20.67% 41.93% -
  Horiz. % 73.53% 92.03% 96.57% 73.99% 70.08% 58.07% 100.00%
NP 89,660 78,592 70,356 77,032 73,880 127,704 106,584 -2.84%
  YoY % 14.08% 11.71% -8.67% 4.27% -42.15% 19.82% -
  Horiz. % 84.12% 73.74% 66.01% 72.27% 69.32% 119.82% 100.00%
NP to SH 89,596 78,468 70,344 75,692 73,516 127,176 104,868 -2.59%
  YoY % 14.18% 11.55% -7.07% 2.96% -42.19% 21.27% -
  Horiz. % 85.44% 74.83% 67.08% 72.18% 70.10% 121.27% 100.00%
Tax Rate 27.41 % 35.03 % 38.73 % 30.67 % 30.40 % 17.32 % 30.17 % -1.58%
  YoY % -21.75% -9.55% 26.28% 0.89% 75.52% -42.59% -
  Horiz. % 90.85% 116.11% 128.37% 101.66% 100.76% 57.41% 100.00%
Total Cost 3,190,024 3,065,840 2,401,336 2,396,144 2,162,900 1,759,912 1,768,104 10.33%
  YoY % 4.05% 27.67% 0.22% 10.78% 22.90% -0.46% -
  Horiz. % 180.42% 173.40% 135.81% 135.52% 122.33% 99.54% 100.00%
Net Worth 350,047 528,825 524,838 544,360 515,906 528,173 515,022 -6.23%
  YoY % -33.81% 0.76% -3.59% 5.52% -2.32% 2.55% -
  Horiz. % 67.97% 102.68% 101.91% 105.70% 100.17% 102.55% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 62,695 62,521 51,964 41,475 41,417 72,494 41,408 7.15%
  YoY % 0.28% 20.32% 25.29% 0.14% -42.87% 75.07% -
  Horiz. % 151.41% 150.99% 125.49% 100.16% 100.02% 175.07% 100.00%
Div Payout % 69.98 % 79.68 % 73.87 % 54.79 % 56.34 % 57.00 % 39.49 % 10.00%
  YoY % -12.17% 7.87% 34.82% -2.75% -1.16% 44.34% -
  Horiz. % 177.21% 201.77% 187.06% 138.74% 142.67% 144.34% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 350,047 528,825 524,838 544,360 515,906 528,173 515,022 -6.23%
  YoY % -33.81% 0.76% -3.59% 5.52% -2.32% 2.55% -
  Horiz. % 67.97% 102.68% 101.91% 105.70% 100.17% 102.55% 100.00%
NOSH 261,229 260,505 259,821 259,219 258,859 258,908 258,805 0.16%
  YoY % 0.28% 0.26% 0.23% 0.14% -0.02% 0.04% -
  Horiz. % 100.94% 100.66% 100.39% 100.16% 100.02% 100.04% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.73 % 2.50 % 2.85 % 3.11 % 3.30 % 6.77 % 5.69 % -11.51%
  YoY % 9.20% -12.28% -8.36% -5.76% -51.26% 18.98% -
  Horiz. % 47.98% 43.94% 50.09% 54.66% 58.00% 118.98% 100.00%
ROE 25.60 % 14.84 % 13.40 % 13.90 % 14.25 % 24.08 % 20.36 % 3.89%
  YoY % 72.51% 10.75% -3.60% -2.46% -40.82% 18.27% -
  Horiz. % 125.74% 72.89% 65.82% 68.27% 69.99% 118.27% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1,255.48 1,207.05 951.31 954.09 864.09 729.07 724.36 9.59%
  YoY % 4.01% 26.88% -0.29% 10.42% 18.52% 0.65% -
  Horiz. % 173.32% 166.64% 131.33% 131.71% 119.29% 100.65% 100.00%
EPS 34.28 30.12 27.08 29.20 28.40 49.12 40.52 -2.75%
  YoY % 13.81% 11.23% -7.26% 2.82% -42.18% 21.22% -
  Horiz. % 84.60% 74.33% 66.83% 72.06% 70.09% 121.22% 100.00%
DPS 24.00 24.00 20.00 16.00 16.00 28.00 16.00 6.98%
  YoY % 0.00% 20.00% 25.00% 0.00% -42.86% 75.00% -
  Horiz. % 150.00% 150.00% 125.00% 100.00% 100.00% 175.00% 100.00%
NAPS 1.3400 2.0300 2.0200 2.1000 1.9930 2.0400 1.9900 -6.37%
  YoY % -33.99% 0.50% -3.81% 5.37% -2.30% 2.51% -
  Horiz. % 67.34% 102.01% 101.51% 105.53% 100.15% 102.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1,253.20 1,201.51 944.45 945.02 854.69 721.27 716.33 9.76%
  YoY % 4.30% 27.22% -0.06% 10.57% 18.50% 0.69% -
  Horiz. % 174.95% 167.73% 131.85% 131.93% 119.32% 100.69% 100.00%
EPS 34.24 29.98 26.88 28.92 28.09 48.60 40.07 -2.58%
  YoY % 14.21% 11.53% -7.05% 2.95% -42.20% 21.29% -
  Horiz. % 85.45% 74.82% 67.08% 72.17% 70.10% 121.29% 100.00%
DPS 23.96 23.89 19.86 15.85 15.83 27.70 15.82 7.16%
  YoY % 0.29% 20.29% 25.30% 0.13% -42.85% 75.09% -
  Horiz. % 151.45% 151.01% 125.54% 100.19% 100.06% 175.09% 100.00%
NAPS 1.3376 2.0207 2.0055 2.0800 1.9713 2.0182 1.9679 -6.23%
  YoY % -33.81% 0.76% -3.58% 5.51% -2.32% 2.56% -
  Horiz. % 67.97% 102.68% 101.91% 105.70% 100.17% 102.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.2600 2.2700 4.2800 4.8900 5.7600 6.0000 4.4600 -
P/RPS 0.10 0.19 0.45 0.51 0.67 0.82 0.62 -26.20%
  YoY % -47.37% -57.78% -11.76% -23.88% -18.29% 32.26% -
  Horiz. % 16.13% 30.65% 72.58% 82.26% 108.06% 132.26% 100.00%
P/EPS 3.67 7.54 15.81 16.75 20.28 12.21 11.01 -16.72%
  YoY % -51.33% -52.31% -5.61% -17.41% 66.09% 10.90% -
  Horiz. % 33.33% 68.48% 143.60% 152.13% 184.20% 110.90% 100.00%
EY 27.22 13.27 6.33 5.97 4.93 8.19 9.09 20.04%
  YoY % 105.12% 109.64% 6.03% 21.10% -39.80% -9.90% -
  Horiz. % 299.45% 145.98% 69.64% 65.68% 54.24% 90.10% 100.00%
DY 19.05 10.57 4.67 3.27 2.78 4.67 3.59 32.04%
  YoY % 80.23% 126.34% 42.81% 17.63% -40.47% 30.08% -
  Horiz. % 530.64% 294.43% 130.08% 91.09% 77.44% 130.08% 100.00%
P/NAPS 0.94 1.12 2.12 2.33 2.89 2.94 2.24 -13.46%
  YoY % -16.07% -47.17% -9.01% -19.38% -1.70% 31.25% -
  Horiz. % 41.96% 50.00% 94.64% 104.02% 129.02% 131.25% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/05/20 16/05/19 16/05/18 16/05/17 13/05/16 18/05/15 14/05/14 -
Price 1.8800 2.3600 4.0700 4.7200 5.6000 6.9100 4.7000 -
P/RPS 0.15 0.20 0.43 0.49 0.65 0.95 0.65 -21.66%
  YoY % -25.00% -53.49% -12.24% -24.62% -31.58% 46.15% -
  Horiz. % 23.08% 30.77% 66.15% 75.38% 100.00% 146.15% 100.00%
P/EPS 5.48 7.83 15.03 16.16 19.72 14.07 11.60 -11.74%
  YoY % -30.01% -47.90% -6.99% -18.05% 40.16% 21.29% -
  Horiz. % 47.24% 67.50% 129.57% 139.31% 170.00% 121.29% 100.00%
EY 18.24 12.76 6.65 6.19 5.07 7.11 8.62 13.29%
  YoY % 42.95% 91.88% 7.43% 22.09% -28.69% -17.52% -
  Horiz. % 211.60% 148.03% 77.15% 71.81% 58.82% 82.48% 100.00%
DY 12.77 10.17 4.91 3.39 2.86 4.05 3.40 24.65%
  YoY % 25.57% 107.13% 44.84% 18.53% -29.38% 19.12% -
  Horiz. % 375.59% 299.12% 144.41% 99.71% 84.12% 119.12% 100.00%
P/NAPS 1.40 1.16 2.01 2.25 2.81 3.39 2.36 -8.33%
  YoY % 20.69% -42.29% -10.67% -19.93% -17.11% 43.64% -
  Horiz. % 59.32% 49.15% 85.17% 95.34% 119.07% 143.64% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

294  522  634  969 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.99+0.145 
 EAH 0.03-0.005 
 INIX 0.355+0.09 
 SAPNRG 0.120.00 
 KANGER 0.1750.00 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+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. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
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