Highlights

[PHARMA] YoY Quarter Result on 2017-09-30 [#3]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 15-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -62.39%    YoY -     -72.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 716,849 587,660 574,503 515,215 524,413 502,086 440,807 8.44%
  YoY % 21.98% 2.29% 11.51% -1.75% 4.45% 13.90% -
  Horiz. % 162.62% 133.31% 130.33% 116.88% 118.97% 113.90% 100.00%
PBT 3,885 17,603 15,271 19,923 25,337 24,945 13,461 -18.70%
  YoY % -77.93% 15.27% -23.35% -21.37% 1.57% 85.31% -
  Horiz. % 28.86% 130.77% 113.45% 148.01% 188.23% 185.31% 100.00%
Tax -3,509 -2,298 -11,381 -7,275 -5,362 -9,944 -9,291 -14.97%
  YoY % -52.70% 79.81% -56.44% -35.68% 46.08% -7.03% -
  Horiz. % 37.77% 24.73% 122.49% 78.30% 57.71% 107.03% 100.00%
NP 376 15,305 3,890 12,648 19,975 15,001 4,170 -33.02%
  YoY % -97.54% 293.44% -69.24% -36.68% 33.16% 259.74% -
  Horiz. % 9.02% 367.03% 93.29% 303.31% 479.02% 359.74% 100.00%
NP to SH 481 15,051 3,580 13,061 19,971 14,955 3,751 -28.98%
  YoY % -96.80% 320.42% -72.59% -34.60% 33.54% 298.69% -
  Horiz. % 12.82% 401.25% 95.44% 348.20% 532.42% 398.69% 100.00%
Tax Rate 90.32 % 13.05 % 74.53 % 36.52 % 21.16 % 39.86 % 69.02 % 4.58%
  YoY % 592.11% -82.49% 104.08% 72.59% -46.91% -42.25% -
  Horiz. % 130.86% 18.91% 107.98% 52.91% 30.66% 57.75% 100.00%
Total Cost 716,473 572,355 570,613 502,567 504,438 487,085 436,637 8.60%
  YoY % 25.18% 0.31% 13.54% -0.37% 3.56% 11.55% -
  Horiz. % 164.09% 131.08% 130.68% 115.10% 115.53% 111.55% 100.00%
Net Worth 516,387 522,618 531,892 531,250 534,373 507,124 473,402 1.46%
  YoY % -1.19% -1.74% 0.12% -0.58% 5.37% 7.12% -
  Horiz. % 109.08% 110.40% 112.36% 112.22% 112.88% 107.12% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 13,000 12,973 10,365 23,312 20,698 7,760 -
  YoY % 0.00% 0.21% 25.15% -55.54% 12.63% 166.72% -
  Horiz. % 0.00% 167.52% 167.16% 133.57% 300.39% 266.72% 100.00%
Div Payout % - % 86.38 % 362.37 % 79.37 % 116.73 % 138.41 % 206.90 % -
  YoY % 0.00% -76.16% 356.56% -32.01% -15.66% -33.10% -
  Horiz. % 0.00% 41.75% 175.14% 38.36% 56.42% 66.90% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 516,387 522,618 531,892 531,250 534,373 507,124 473,402 1.46%
  YoY % -1.19% -1.74% 0.12% -0.58% 5.37% 7.12% -
  Horiz. % 109.08% 110.40% 112.36% 112.22% 112.88% 107.12% 100.00%
NOSH 260,802 260,009 259,460 259,146 259,027 258,737 258,689 0.14%
  YoY % 0.30% 0.21% 0.12% 0.05% 0.11% 0.02% -
  Horiz. % 100.82% 100.51% 100.30% 100.18% 100.13% 100.02% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.05 % 2.60 % 0.68 % 2.45 % 3.81 % 2.99 % 0.95 % -38.77%
  YoY % -98.08% 282.35% -72.24% -35.70% 27.42% 214.74% -
  Horiz. % 5.26% 273.68% 71.58% 257.89% 401.05% 314.74% 100.00%
ROE 0.09 % 2.88 % 0.67 % 2.46 % 3.74 % 2.95 % 0.79 % -30.36%
  YoY % -96.88% 329.85% -72.76% -34.22% 26.78% 273.42% -
  Horiz. % 11.39% 364.56% 84.81% 311.39% 473.42% 373.42% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 274.86 226.02 221.42 198.81 202.45 194.05 170.40 8.29%
  YoY % 21.61% 2.08% 11.37% -1.80% 4.33% 13.88% -
  Horiz. % 161.30% 132.64% 129.94% 116.67% 118.81% 113.88% 100.00%
EPS 0.18 5.79 1.38 5.04 7.71 5.78 1.45 -29.36%
  YoY % -96.89% 319.57% -72.62% -34.63% 33.39% 298.62% -
  Horiz. % 12.41% 399.31% 95.17% 347.59% 531.72% 398.62% 100.00%
DPS 0.00 5.00 5.00 4.00 9.00 8.00 3.00 -
  YoY % 0.00% 0.00% 25.00% -55.56% 12.50% 166.67% -
  Horiz. % 0.00% 166.67% 166.67% 133.33% 300.00% 266.67% 100.00%
NAPS 1.9800 2.0100 2.0500 2.0500 2.0630 1.9600 1.8300 1.32%
  YoY % -1.49% -1.95% 0.00% -0.63% 5.26% 7.10% -
  Horiz. % 108.20% 109.84% 112.02% 112.02% 112.73% 107.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 274.41 224.96 219.92 197.23 200.75 192.20 168.74 8.44%
  YoY % 21.98% 2.29% 11.50% -1.75% 4.45% 13.90% -
  Horiz. % 162.62% 133.32% 130.33% 116.88% 118.97% 113.90% 100.00%
EPS 0.18 5.76 1.37 5.00 7.64 5.72 1.44 -29.28%
  YoY % -96.88% 320.44% -72.60% -34.55% 33.57% 297.22% -
  Horiz. % 12.50% 400.00% 95.14% 347.22% 530.56% 397.22% 100.00%
DPS 0.00 4.98 4.97 3.97 8.92 7.92 2.97 -
  YoY % 0.00% 0.20% 25.19% -55.49% 12.63% 166.67% -
  Horiz. % 0.00% 167.68% 167.34% 133.67% 300.34% 266.67% 100.00%
NAPS 1.9768 2.0006 2.0361 2.0337 2.0456 1.9413 1.8122 1.46%
  YoY % -1.19% -1.74% 0.12% -0.58% 5.37% 7.12% -
  Horiz. % 109.08% 110.40% 112.36% 112.22% 112.88% 107.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.4400 2.8900 4.1400 5.5800 6.5000 4.6300 4.8200 -
P/RPS 0.89 1.28 1.87 2.81 3.21 2.39 2.83 -17.53%
  YoY % -30.47% -31.55% -33.45% -12.46% 34.31% -15.55% -
  Horiz. % 31.45% 45.23% 66.08% 99.29% 113.43% 84.45% 100.00%
P/EPS 1,322.99 49.93 300.05 110.71 84.31 80.10 332.41 25.87%
  YoY % 2,549.69% -83.36% 171.02% 31.31% 5.26% -75.90% -
  Horiz. % 398.00% 15.02% 90.27% 33.31% 25.36% 24.10% 100.00%
EY 0.08 2.00 0.33 0.90 1.19 1.25 0.30 -19.76%
  YoY % -96.00% 506.06% -63.33% -24.37% -4.80% 316.67% -
  Horiz. % 26.67% 666.67% 110.00% 300.00% 396.67% 416.67% 100.00%
DY 0.00 1.73 1.21 0.72 1.38 1.73 0.62 -
  YoY % 0.00% 42.98% 68.06% -47.83% -20.23% 179.03% -
  Horiz. % 0.00% 279.03% 195.16% 116.13% 222.58% 279.03% 100.00%
P/NAPS 1.23 1.44 2.02 2.72 3.15 2.36 2.63 -11.89%
  YoY % -14.58% -28.71% -25.74% -13.65% 33.47% -10.27% -
  Horiz. % 46.77% 54.75% 76.81% 103.42% 119.77% 89.73% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 19/11/18 15/11/17 21/11/16 26/11/15 21/11/14 19/11/13 -
Price 2.2100 3.0900 3.8200 5.7000 6.5000 4.4500 4.7200 -
P/RPS 0.80 1.37 1.73 2.87 3.21 2.29 2.77 -18.69%
  YoY % -41.61% -20.81% -39.72% -10.59% 40.17% -17.33% -
  Horiz. % 28.88% 49.46% 62.45% 103.61% 115.88% 82.67% 100.00%
P/EPS 1,198.28 53.38 276.85 113.10 84.31 76.99 325.52 24.25%
  YoY % 2,144.81% -80.72% 144.78% 34.15% 9.51% -76.35% -
  Horiz. % 368.11% 16.40% 85.05% 34.74% 25.90% 23.65% 100.00%
EY 0.08 1.87 0.36 0.88 1.19 1.30 0.31 -20.20%
  YoY % -95.72% 419.44% -59.09% -26.05% -8.46% 319.35% -
  Horiz. % 25.81% 603.23% 116.13% 283.87% 383.87% 419.35% 100.00%
DY 0.00 1.62 1.31 0.70 1.38 1.80 0.64 -
  YoY % 0.00% 23.66% 87.14% -49.28% -23.33% 181.25% -
  Horiz. % 0.00% 253.12% 204.69% 109.38% 215.62% 281.25% 100.00%
P/NAPS 1.12 1.54 1.86 2.78 3.15 2.27 2.58 -12.98%
  YoY % -27.27% -17.20% -33.09% -11.75% 38.77% -12.02% -
  Horiz. % 43.41% 59.69% 72.09% 107.75% 122.09% 87.98% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers