Highlights

[PHARMA] YoY Quarter Result on 2014-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -39.07%    YoY -     172.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 517,967 531,796 512,845 525,072 437,633 456,737 396,435 4.55%
  YoY % -2.60% 3.70% -2.33% 19.98% -4.18% 15.21% -
  Horiz. % 130.66% 134.14% 129.36% 132.45% 110.39% 115.21% 100.00%
PBT 10,150 21,487 25,056 24,622 9,605 27,618 19,380 -10.21%
  YoY % -52.76% -14.24% 1.76% 156.35% -65.22% 42.51% -
  Horiz. % 52.37% 110.87% 129.29% 127.05% 49.56% 142.51% 100.00%
Tax -399 -5,846 -8,414 -8,665 -3,434 -11,541 -5,335 -35.07%
  YoY % 93.17% 30.52% 2.90% -152.33% 70.25% -116.33% -
  Horiz. % 7.48% 109.58% 157.71% 162.42% 64.37% 216.33% 100.00%
NP 9,751 15,641 16,642 15,957 6,171 16,077 14,045 -5.90%
  YoY % -37.66% -6.01% 4.29% 158.58% -61.62% 14.47% -
  Horiz. % 69.43% 111.36% 118.49% 113.61% 43.94% 114.47% 100.00%
NP to SH 9,520 14,995 16,217 15,975 5,865 15,713 13,920 -6.13%
  YoY % -36.51% -7.54% 1.51% 172.38% -62.67% 12.88% -
  Horiz. % 68.39% 107.72% 116.50% 114.76% 42.13% 112.88% 100.00%
Tax Rate 3.93 % 27.21 % 33.58 % 35.19 % 35.75 % 41.79 % 27.53 % -27.69%
  YoY % -85.56% -18.97% -4.58% -1.57% -14.45% 51.80% -
  Horiz. % 14.28% 98.84% 121.98% 127.82% 129.86% 151.80% 100.00%
Total Cost 508,216 516,155 496,203 509,115 431,462 440,660 382,390 4.85%
  YoY % -1.54% 4.02% -2.54% 18.00% -2.09% 15.24% -
  Horiz. % 132.91% 134.98% 129.76% 133.14% 112.83% 115.24% 100.00%
Net Worth 542,147 524,177 528,477 502,293 480,568 481,394 451,517 3.09%
  YoY % 3.43% -0.81% 5.21% 4.52% -0.17% 6.62% -
  Horiz. % 120.07% 116.09% 117.04% 111.25% 106.43% 106.62% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 10,376 12,949 18,134 10,356 8,810 8,827 - -
  YoY % -19.87% -28.59% 75.10% 17.55% -0.19% 0.00% -
  Horiz. % 117.54% 146.69% 205.43% 117.32% 99.81% 100.00% -
Div Payout % 108.99 % 86.36 % 111.82 % 64.83 % 150.22 % 56.18 % - % -
  YoY % 26.20% -22.77% 72.48% -56.84% 167.39% 0.00% -
  Horiz. % 194.00% 153.72% 199.04% 115.40% 267.39% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 542,147 524,177 528,477 502,293 480,568 481,394 451,517 3.09%
  YoY % 3.43% -0.81% 5.21% 4.52% -0.17% 6.62% -
  Horiz. % 120.07% 116.09% 117.04% 111.25% 106.43% 106.62% 100.00%
NOSH 259,400 258,981 259,057 258,914 258,370 117,700 106,994 15.89%
  YoY % 0.16% -0.03% 0.06% 0.21% 119.52% 10.01% -
  Horiz. % 242.44% 242.05% 242.12% 241.99% 241.48% 110.01% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.88 % 2.94 % 3.25 % 3.04 % 1.41 % 3.52 % 3.54 % -10.00%
  YoY % -36.05% -9.54% 6.91% 115.60% -59.94% -0.56% -
  Horiz. % 53.11% 83.05% 91.81% 85.88% 39.83% 99.44% 100.00%
ROE 1.76 % 2.86 % 3.07 % 3.18 % 1.22 % 3.26 % 3.08 % -8.90%
  YoY % -38.46% -6.84% -3.46% 160.66% -62.58% 5.84% -
  Horiz. % 57.14% 92.86% 99.68% 103.25% 39.61% 105.84% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 199.68 205.34 197.97 202.80 169.38 388.05 370.52 -9.78%
  YoY % -2.76% 3.72% -2.38% 19.73% -56.35% 4.73% -
  Horiz. % 53.89% 55.42% 53.43% 54.73% 45.71% 104.73% 100.00%
EPS 3.67 5.79 6.26 6.17 2.27 13.35 13.01 -19.00%
  YoY % -36.61% -7.51% 1.46% 171.81% -83.00% 2.61% -
  Horiz. % 28.21% 44.50% 48.12% 47.43% 17.45% 102.61% 100.00%
DPS 4.00 5.00 7.00 4.00 3.41 7.50 0.00 -
  YoY % -20.00% -28.57% 75.00% 17.30% -54.53% 0.00% -
  Horiz. % 53.33% 66.67% 93.33% 53.33% 45.47% 100.00% -
NAPS 2.0900 2.0240 2.0400 1.9400 1.8600 4.0900 4.2200 -11.04%
  YoY % 3.26% -0.78% 5.15% 4.30% -54.52% -3.08% -
  Horiz. % 49.53% 47.96% 48.34% 45.97% 44.08% 96.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 198.28 203.57 196.32 201.00 167.53 174.84 151.76 4.55%
  YoY % -2.60% 3.69% -2.33% 19.98% -4.18% 15.21% -
  Horiz. % 130.65% 134.14% 129.36% 132.45% 110.39% 115.21% 100.00%
EPS 3.64 5.74 6.21 6.12 2.25 6.02 5.33 -6.15%
  YoY % -36.59% -7.57% 1.47% 172.00% -62.62% 12.95% -
  Horiz. % 68.29% 107.69% 116.51% 114.82% 42.21% 112.95% 100.00%
DPS 3.97 4.96 6.94 3.96 3.37 3.38 0.00 -
  YoY % -19.96% -28.53% 75.25% 17.51% -0.30% 0.00% -
  Horiz. % 117.46% 146.75% 205.33% 117.16% 99.70% 100.00% -
NAPS 2.0754 2.0066 2.0230 1.9228 1.8396 1.8428 1.7284 3.09%
  YoY % 3.43% -0.81% 5.21% 4.52% -0.17% 6.62% -
  Horiz. % 120.08% 116.10% 117.04% 111.25% 106.43% 106.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.5800 5.5000 7.1300 4.6100 4.4900 10.1800 5.9000 -
P/RPS 2.29 2.68 3.60 2.27 2.65 2.62 1.59 6.26%
  YoY % -14.55% -25.56% 58.59% -14.34% 1.15% 64.78% -
  Horiz. % 144.03% 168.55% 226.42% 142.77% 166.67% 164.78% 100.00%
P/EPS 124.80 94.99 113.90 74.72 197.80 76.25 45.35 18.36%
  YoY % 31.38% -16.60% 52.44% -62.22% 159.41% 68.14% -
  Horiz. % 275.19% 209.46% 251.16% 164.76% 436.16% 168.14% 100.00%
EY 0.80 1.05 0.88 1.34 0.51 1.31 2.21 -15.57%
  YoY % -23.81% 19.32% -34.33% 162.75% -61.07% -40.72% -
  Horiz. % 36.20% 47.51% 39.82% 60.63% 23.08% 59.28% 100.00%
DY 0.87 0.91 0.98 0.87 0.76 0.74 0.00 -
  YoY % -4.40% -7.14% 12.64% 14.47% 2.70% 0.00% -
  Horiz. % 117.57% 122.97% 132.43% 117.57% 102.70% 100.00% -
P/NAPS 2.19 2.72 3.50 2.38 2.41 2.49 1.40 7.73%
  YoY % -19.49% -22.29% 47.06% -1.24% -3.21% 77.86% -
  Horiz. % 156.43% 194.29% 250.00% 170.00% 172.14% 177.86% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 19/08/16 17/08/15 21/08/14 16/08/13 08/08/12 10/08/11 -
Price 4.1900 5.6200 5.6500 4.6200 4.6600 8.8300 5.9000 -
P/RPS 2.10 2.74 2.85 2.28 2.75 2.28 1.59 4.74%
  YoY % -23.36% -3.86% 25.00% -17.09% 20.61% 43.40% -
  Horiz. % 132.08% 172.33% 179.25% 143.40% 172.96% 143.40% 100.00%
P/EPS 114.17 97.06 90.26 74.88 205.29 66.14 45.35 16.62%
  YoY % 17.63% 7.53% 20.54% -63.52% 210.39% 45.84% -
  Horiz. % 251.75% 214.02% 199.03% 165.12% 452.68% 145.84% 100.00%
EY 0.88 1.03 1.11 1.34 0.49 1.51 2.21 -14.22%
  YoY % -14.56% -7.21% -17.16% 173.47% -67.55% -31.67% -
  Horiz. % 39.82% 46.61% 50.23% 60.63% 22.17% 68.33% 100.00%
DY 0.95 0.89 1.24 0.87 0.73 0.85 0.00 -
  YoY % 6.74% -28.23% 42.53% 19.18% -14.12% 0.00% -
  Horiz. % 111.76% 104.71% 145.88% 102.35% 85.88% 100.00% -
P/NAPS 2.00 2.78 2.77 2.38 2.51 2.16 1.40 6.12%
  YoY % -28.06% 0.36% 16.39% -5.18% 16.20% 54.29% -
  Horiz. % 142.86% 198.57% 197.86% 170.00% 179.29% 154.29% 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.
 


 

1855 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers