Highlights

[PHARMA] YoY Quarter Result on 2017-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 16-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -49.69%    YoY -     -36.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 601,890 582,729 517,967 531,796 512,845 525,072 437,633 5.45%
  YoY % 3.29% 12.50% -2.60% 3.70% -2.33% 19.98% -
  Horiz. % 137.53% 133.15% 118.36% 121.52% 117.19% 119.98% 100.00%
PBT 12,481 11,970 10,150 21,487 25,056 24,622 9,605 4.46%
  YoY % 4.27% 17.93% -52.76% -14.24% 1.76% 156.35% -
  Horiz. % 129.94% 124.62% 105.67% 223.71% 260.86% 256.35% 100.00%
Tax -3,219 -6,204 -399 -5,846 -8,414 -8,665 -3,434 -1.07%
  YoY % 48.11% -1,454.89% 93.17% 30.52% 2.90% -152.33% -
  Horiz. % 93.74% 180.66% 11.62% 170.24% 245.02% 252.33% 100.00%
NP 9,262 5,766 9,751 15,641 16,642 15,957 6,171 7.00%
  YoY % 60.63% -40.87% -37.66% -6.01% 4.29% 158.58% -
  Horiz. % 150.09% 93.44% 158.01% 253.46% 269.68% 258.58% 100.00%
NP to SH 9,281 5,394 9,520 14,995 16,217 15,975 5,865 7.95%
  YoY % 72.06% -43.34% -36.51% -7.54% 1.51% 172.38% -
  Horiz. % 158.24% 91.97% 162.32% 255.67% 276.50% 272.38% 100.00%
Tax Rate 25.79 % 51.83 % 3.93 % 27.21 % 33.58 % 35.19 % 35.75 % -5.29%
  YoY % -50.24% 1,218.83% -85.56% -18.97% -4.58% -1.57% -
  Horiz. % 72.14% 144.98% 10.99% 76.11% 93.93% 98.43% 100.00%
Total Cost 592,628 576,963 508,216 516,155 496,203 509,115 431,462 5.43%
  YoY % 2.72% 13.53% -1.54% 4.02% -2.54% 18.00% -
  Horiz. % 137.35% 133.72% 117.79% 119.63% 115.01% 118.00% 100.00%
Net Worth 518,564 519,642 542,147 524,177 528,477 502,293 480,568 1.28%
  YoY % -0.21% -4.15% 3.43% -0.81% 5.21% 4.52% -
  Horiz. % 107.91% 108.13% 112.81% 109.07% 109.97% 104.52% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 6,514 10,392 10,376 12,949 18,134 10,356 8,810 -4.90%
  YoY % -37.32% 0.16% -19.87% -28.59% 75.10% 17.55% -
  Horiz. % 73.94% 117.96% 117.77% 146.97% 205.82% 117.55% 100.00%
Div Payout % 70.19 % 192.67 % 108.99 % 86.36 % 111.82 % 64.83 % 150.22 % -11.91%
  YoY % -63.57% 76.78% 26.20% -22.77% 72.48% -56.84% -
  Horiz. % 46.72% 128.26% 72.55% 57.49% 74.44% 43.16% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 518,564 519,642 542,147 524,177 528,477 502,293 480,568 1.28%
  YoY % -0.21% -4.15% 3.43% -0.81% 5.21% 4.52% -
  Horiz. % 107.91% 108.13% 112.81% 109.07% 109.97% 104.52% 100.00%
NOSH 260,585 259,821 259,400 258,981 259,057 258,914 258,370 0.14%
  YoY % 0.29% 0.16% 0.16% -0.03% 0.06% 0.21% -
  Horiz. % 100.86% 100.56% 100.40% 100.24% 100.27% 100.21% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.54 % 0.99 % 1.88 % 2.94 % 3.25 % 3.04 % 1.41 % 1.48%
  YoY % 55.56% -47.34% -36.05% -9.54% 6.91% 115.60% -
  Horiz. % 109.22% 70.21% 133.33% 208.51% 230.50% 215.60% 100.00%
ROE 1.79 % 1.04 % 1.76 % 2.86 % 3.07 % 3.18 % 1.22 % 6.59%
  YoY % 72.12% -40.91% -38.46% -6.84% -3.46% 160.66% -
  Horiz. % 146.72% 85.25% 144.26% 234.43% 251.64% 260.66% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 230.98 224.28 199.68 205.34 197.97 202.80 169.38 5.30%
  YoY % 2.99% 12.32% -2.76% 3.72% -2.38% 19.73% -
  Horiz. % 136.37% 132.41% 117.89% 121.23% 116.88% 119.73% 100.00%
EPS 3.56 2.08 3.67 5.79 6.26 6.17 2.27 7.78%
  YoY % 71.15% -43.32% -36.61% -7.51% 1.46% 171.81% -
  Horiz. % 156.83% 91.63% 161.67% 255.07% 275.77% 271.81% 100.00%
DPS 2.50 4.00 4.00 5.00 7.00 4.00 3.41 -5.04%
  YoY % -37.50% 0.00% -20.00% -28.57% 75.00% 17.30% -
  Horiz. % 73.31% 117.30% 117.30% 146.63% 205.28% 117.30% 100.00%
NAPS 1.9900 2.0000 2.0900 2.0240 2.0400 1.9400 1.8600 1.13%
  YoY % -0.50% -4.31% 3.26% -0.78% 5.15% 4.30% -
  Horiz. % 106.99% 107.53% 112.37% 108.82% 109.68% 104.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 229.99 222.67 197.92 203.20 195.96 200.63 167.22 5.45%
  YoY % 3.29% 12.51% -2.60% 3.69% -2.33% 19.98% -
  Horiz. % 137.54% 133.16% 118.36% 121.52% 117.19% 119.98% 100.00%
EPS 3.55 2.06 3.64 5.73 6.20 6.10 2.24 7.97%
  YoY % 72.33% -43.41% -36.47% -7.58% 1.64% 172.32% -
  Horiz. % 158.48% 91.96% 162.50% 255.80% 276.79% 272.32% 100.00%
DPS 2.49 3.97 3.96 4.95 6.93 3.96 3.37 -4.92%
  YoY % -37.28% 0.25% -20.00% -28.57% 75.00% 17.51% -
  Horiz. % 73.89% 117.80% 117.51% 146.88% 205.64% 117.51% 100.00%
NAPS 1.9815 1.9856 2.0716 2.0029 2.0194 1.9193 1.8363 1.28%
  YoY % -0.21% -4.15% 3.43% -0.82% 5.22% 4.52% -
  Horiz. % 107.91% 108.13% 112.81% 109.07% 109.97% 104.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.8400 2.8800 4.5800 5.5000 7.1300 4.6100 4.4900 -
P/RPS 1.23 1.28 2.29 2.68 3.60 2.27 2.65 -12.00%
  YoY % -3.91% -44.10% -14.55% -25.56% 58.59% -14.34% -
  Horiz. % 46.42% 48.30% 86.42% 101.13% 135.85% 85.66% 100.00%
P/EPS 79.74 138.73 124.80 94.99 113.90 74.72 197.80 -14.04%
  YoY % -42.52% 11.16% 31.38% -16.60% 52.44% -62.22% -
  Horiz. % 40.31% 70.14% 63.09% 48.02% 57.58% 37.78% 100.00%
EY 1.25 0.72 0.80 1.05 0.88 1.34 0.51 16.11%
  YoY % 73.61% -10.00% -23.81% 19.32% -34.33% 162.75% -
  Horiz. % 245.10% 141.18% 156.86% 205.88% 172.55% 262.75% 100.00%
DY 0.88 1.39 0.87 0.91 0.98 0.87 0.76 2.47%
  YoY % -36.69% 59.77% -4.40% -7.14% 12.64% 14.47% -
  Horiz. % 115.79% 182.89% 114.47% 119.74% 128.95% 114.47% 100.00%
P/NAPS 1.43 1.44 2.19 2.72 3.50 2.38 2.41 -8.33%
  YoY % -0.69% -34.25% -19.49% -22.29% 47.06% -1.24% -
  Horiz. % 59.34% 59.75% 90.87% 112.86% 145.23% 98.76% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 17/08/18 16/08/17 19/08/16 17/08/15 21/08/14 16/08/13 -
Price 2.6600 3.1100 4.1900 5.6200 5.6500 4.6200 4.6600 -
P/RPS 1.15 1.39 2.10 2.74 2.85 2.28 2.75 -13.52%
  YoY % -17.27% -33.81% -23.36% -3.86% 25.00% -17.09% -
  Horiz. % 41.82% 50.55% 76.36% 99.64% 103.64% 82.91% 100.00%
P/EPS 74.69 149.80 114.17 97.06 90.26 74.88 205.29 -15.50%
  YoY % -50.14% 31.21% 17.63% 7.53% 20.54% -63.52% -
  Horiz. % 36.38% 72.97% 55.61% 47.28% 43.97% 36.48% 100.00%
EY 1.34 0.67 0.88 1.03 1.11 1.34 0.49 18.25%
  YoY % 100.00% -23.86% -14.56% -7.21% -17.16% 173.47% -
  Horiz. % 273.47% 136.73% 179.59% 210.20% 226.53% 273.47% 100.00%
DY 0.94 1.29 0.95 0.89 1.24 0.87 0.73 4.30%
  YoY % -27.13% 35.79% 6.74% -28.23% 42.53% 19.18% -
  Horiz. % 128.77% 176.71% 130.14% 121.92% 169.86% 119.18% 100.00%
P/NAPS 1.34 1.56 2.00 2.78 2.77 2.38 2.51 -9.93%
  YoY % -14.10% -22.00% -28.06% 0.36% 16.39% -5.18% -
  Horiz. % 53.39% 62.15% 79.68% 110.76% 110.36% 94.82% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers