Highlights

[PHARMA] YoY Quarter Result on 2015-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 17-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -48.99%    YoY -     1.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 582,729 517,967 531,796 512,845 525,072 437,633 456,737 4.14%
  YoY % 12.50% -2.60% 3.70% -2.33% 19.98% -4.18% -
  Horiz. % 127.59% 113.41% 116.43% 112.28% 114.96% 95.82% 100.00%
PBT 11,970 10,150 21,487 25,056 24,622 9,605 27,618 -13.00%
  YoY % 17.93% -52.76% -14.24% 1.76% 156.35% -65.22% -
  Horiz. % 43.34% 36.75% 77.80% 90.72% 89.15% 34.78% 100.00%
Tax -6,204 -399 -5,846 -8,414 -8,665 -3,434 -11,541 -9.82%
  YoY % -1,454.89% 93.17% 30.52% 2.90% -152.33% 70.25% -
  Horiz. % 53.76% 3.46% 50.65% 72.91% 75.08% 29.75% 100.00%
NP 5,766 9,751 15,641 16,642 15,957 6,171 16,077 -15.70%
  YoY % -40.87% -37.66% -6.01% 4.29% 158.58% -61.62% -
  Horiz. % 35.86% 60.65% 97.29% 103.51% 99.25% 38.38% 100.00%
NP to SH 5,394 9,520 14,995 16,217 15,975 5,865 15,713 -16.32%
  YoY % -43.34% -36.51% -7.54% 1.51% 172.38% -62.67% -
  Horiz. % 34.33% 60.59% 95.43% 103.21% 101.67% 37.33% 100.00%
Tax Rate 51.83 % 3.93 % 27.21 % 33.58 % 35.19 % 35.75 % 41.79 % 3.65%
  YoY % 1,218.83% -85.56% -18.97% -4.58% -1.57% -14.45% -
  Horiz. % 124.02% 9.40% 65.11% 80.35% 84.21% 85.55% 100.00%
Total Cost 576,963 508,216 516,155 496,203 509,115 431,462 440,660 4.59%
  YoY % 13.53% -1.54% 4.02% -2.54% 18.00% -2.09% -
  Horiz. % 130.93% 115.33% 117.13% 112.60% 115.53% 97.91% 100.00%
Net Worth 519,642 542,147 524,177 528,477 502,293 480,568 481,394 1.28%
  YoY % -4.15% 3.43% -0.81% 5.21% 4.52% -0.17% -
  Horiz. % 107.95% 112.62% 108.89% 109.78% 104.34% 99.83% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 10,392 10,376 12,949 18,134 10,356 8,810 8,827 2.76%
  YoY % 0.16% -19.87% -28.59% 75.10% 17.55% -0.19% -
  Horiz. % 117.73% 117.54% 146.69% 205.43% 117.32% 99.81% 100.00%
Div Payout % 192.67 % 108.99 % 86.36 % 111.82 % 64.83 % 150.22 % 56.18 % 22.79%
  YoY % 76.78% 26.20% -22.77% 72.48% -56.84% 167.39% -
  Horiz. % 342.95% 194.00% 153.72% 199.04% 115.40% 267.39% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 519,642 542,147 524,177 528,477 502,293 480,568 481,394 1.28%
  YoY % -4.15% 3.43% -0.81% 5.21% 4.52% -0.17% -
  Horiz. % 107.95% 112.62% 108.89% 109.78% 104.34% 99.83% 100.00%
NOSH 259,821 259,400 258,981 259,057 258,914 258,370 117,700 14.10%
  YoY % 0.16% 0.16% -0.03% 0.06% 0.21% 119.52% -
  Horiz. % 220.75% 220.39% 220.03% 220.10% 219.98% 219.52% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.99 % 1.88 % 2.94 % 3.25 % 3.04 % 1.41 % 3.52 % -19.05%
  YoY % -47.34% -36.05% -9.54% 6.91% 115.60% -59.94% -
  Horiz. % 28.12% 53.41% 83.52% 92.33% 86.36% 40.06% 100.00%
ROE 1.04 % 1.76 % 2.86 % 3.07 % 3.18 % 1.22 % 3.26 % -17.33%
  YoY % -40.91% -38.46% -6.84% -3.46% 160.66% -62.58% -
  Horiz. % 31.90% 53.99% 87.73% 94.17% 97.55% 37.42% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 224.28 199.68 205.34 197.97 202.80 169.38 388.05 -8.73%
  YoY % 12.32% -2.76% 3.72% -2.38% 19.73% -56.35% -
  Horiz. % 57.80% 51.46% 52.92% 51.02% 52.26% 43.65% 100.00%
EPS 2.08 3.67 5.79 6.26 6.17 2.27 13.35 -26.63%
  YoY % -43.32% -36.61% -7.51% 1.46% 171.81% -83.00% -
  Horiz. % 15.58% 27.49% 43.37% 46.89% 46.22% 17.00% 100.00%
DPS 4.00 4.00 5.00 7.00 4.00 3.41 7.50 -9.94%
  YoY % 0.00% -20.00% -28.57% 75.00% 17.30% -54.53% -
  Horiz. % 53.33% 53.33% 66.67% 93.33% 53.33% 45.47% 100.00%
NAPS 2.0000 2.0900 2.0240 2.0400 1.9400 1.8600 4.0900 -11.24%
  YoY % -4.31% 3.26% -0.78% 5.15% 4.30% -54.52% -
  Horiz. % 48.90% 51.10% 49.49% 49.88% 47.43% 45.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 223.07 198.28 203.57 196.32 201.00 167.53 174.84 4.14%
  YoY % 12.50% -2.60% 3.69% -2.33% 19.98% -4.18% -
  Horiz. % 127.59% 113.41% 116.43% 112.29% 114.96% 95.82% 100.00%
EPS 2.06 3.64 5.74 6.21 6.12 2.25 6.02 -16.36%
  YoY % -43.41% -36.59% -7.57% 1.47% 172.00% -62.62% -
  Horiz. % 34.22% 60.47% 95.35% 103.16% 101.66% 37.38% 100.00%
DPS 3.98 3.97 4.96 6.94 3.96 3.37 3.38 2.76%
  YoY % 0.25% -19.96% -28.53% 75.25% 17.51% -0.30% -
  Horiz. % 117.75% 117.46% 146.75% 205.33% 117.16% 99.70% 100.00%
NAPS 1.9892 2.0754 2.0066 2.0230 1.9228 1.8396 1.8428 1.28%
  YoY % -4.15% 3.43% -0.81% 5.21% 4.52% -0.17% -
  Horiz. % 107.94% 112.62% 108.89% 109.78% 104.34% 99.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.8800 4.5800 5.5000 7.1300 4.6100 4.4900 10.1800 -
P/RPS 1.28 2.29 2.68 3.60 2.27 2.65 2.62 -11.25%
  YoY % -44.10% -14.55% -25.56% 58.59% -14.34% 1.15% -
  Horiz. % 48.85% 87.40% 102.29% 137.40% 86.64% 101.15% 100.00%
P/EPS 138.73 124.80 94.99 113.90 74.72 197.80 76.25 10.48%
  YoY % 11.16% 31.38% -16.60% 52.44% -62.22% 159.41% -
  Horiz. % 181.94% 163.67% 124.58% 149.38% 97.99% 259.41% 100.00%
EY 0.72 0.80 1.05 0.88 1.34 0.51 1.31 -9.49%
  YoY % -10.00% -23.81% 19.32% -34.33% 162.75% -61.07% -
  Horiz. % 54.96% 61.07% 80.15% 67.18% 102.29% 38.93% 100.00%
DY 1.39 0.87 0.91 0.98 0.87 0.76 0.74 11.07%
  YoY % 59.77% -4.40% -7.14% 12.64% 14.47% 2.70% -
  Horiz. % 187.84% 117.57% 122.97% 132.43% 117.57% 102.70% 100.00%
P/NAPS 1.44 2.19 2.72 3.50 2.38 2.41 2.49 -8.72%
  YoY % -34.25% -19.49% -22.29% 47.06% -1.24% -3.21% -
  Horiz. % 57.83% 87.95% 109.24% 140.56% 95.58% 96.79% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 16/08/17 19/08/16 17/08/15 21/08/14 16/08/13 08/08/12 -
Price 3.1100 4.1900 5.6200 5.6500 4.6200 4.6600 8.8300 -
P/RPS 1.39 2.10 2.74 2.85 2.28 2.75 2.28 -7.91%
  YoY % -33.81% -23.36% -3.86% 25.00% -17.09% 20.61% -
  Horiz. % 60.96% 92.11% 120.18% 125.00% 100.00% 120.61% 100.00%
P/EPS 149.80 114.17 97.06 90.26 74.88 205.29 66.14 14.59%
  YoY % 31.21% 17.63% 7.53% 20.54% -63.52% 210.39% -
  Horiz. % 226.49% 172.62% 146.75% 136.47% 113.21% 310.39% 100.00%
EY 0.67 0.88 1.03 1.11 1.34 0.49 1.51 -12.66%
  YoY % -23.86% -14.56% -7.21% -17.16% 173.47% -67.55% -
  Horiz. % 44.37% 58.28% 68.21% 73.51% 88.74% 32.45% 100.00%
DY 1.29 0.95 0.89 1.24 0.87 0.73 0.85 7.20%
  YoY % 35.79% 6.74% -28.23% 42.53% 19.18% -14.12% -
  Horiz. % 151.76% 111.76% 104.71% 145.88% 102.35% 85.88% 100.00%
P/NAPS 1.56 2.00 2.78 2.77 2.38 2.51 2.16 -5.28%
  YoY % -22.00% -28.06% 0.36% 16.39% -5.18% 16.20% -
  Horiz. % 72.22% 92.59% 128.70% 128.24% 110.19% 116.20% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers