Highlights

[PHARMA] YoY Quarter Result on 2011-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     10.46%    YoY -     629.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 627,103 567,860 482,404 367,786 376,116 323,906 328,243 11.39%
  YoY % 10.43% 17.71% 31.16% -2.21% 16.12% -1.32% -
  Horiz. % 191.05% 173.00% 146.97% 112.05% 114.58% 98.68% 100.00%
PBT 37,854 33,007 4,248 16,368 -2,701 27,490 24,496 7.52%
  YoY % 14.68% 677.00% -74.05% 706.00% -109.83% 12.22% -
  Horiz. % 154.53% 134.74% 17.34% 66.82% -11.03% 112.22% 100.00%
Tax -1,233 -11,740 -11,716 -4,186 749 -5,372 -6,574 -24.33%
  YoY % 89.50% -0.20% -179.89% -658.88% 113.94% 18.28% -
  Horiz. % 18.76% 178.58% 178.22% 63.68% -11.39% 81.72% 100.00%
NP 36,621 21,267 -7,468 12,182 -1,952 22,118 17,922 12.64%
  YoY % 72.20% 384.78% -161.30% 724.08% -108.83% 23.41% -
  Horiz. % 204.34% 118.66% -41.67% 67.97% -10.89% 123.41% 100.00%
NP to SH 36,697 20,813 -7,934 11,942 -2,256 21,914 17,789 12.82%
  YoY % 76.32% 362.33% -166.44% 629.34% -110.29% 23.19% -
  Horiz. % 206.29% 117.00% -44.60% 67.13% -12.68% 123.19% 100.00%
Tax Rate 3.26 % 35.57 % 275.80 % 25.57 % - % 19.54 % 26.84 % -29.62%
  YoY % -90.83% -87.10% 978.61% 0.00% 0.00% -27.20% -
  Horiz. % 12.15% 132.53% 1,027.57% 95.27% 0.00% 72.80% 100.00%
Total Cost 590,482 546,593 489,872 355,604 378,068 301,788 310,321 11.31%
  YoY % 8.03% 11.58% 37.76% -5.94% 25.28% -2.75% -
  Horiz. % 190.28% 176.14% 157.86% 114.59% 121.83% 97.25% 100.00%
Net Worth 525,351 486,672 472,037 514,153 421,262 431,217 388,298 5.16%
  YoY % 7.95% 3.10% -8.19% 22.05% -2.31% 11.05% -
  Horiz. % 135.30% 125.33% 121.57% 132.41% 108.49% 111.05% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 31,055 16,049 11,771 35,296 - 39,590 28,881 1.22%
  YoY % 93.49% 36.34% -66.65% 0.00% 0.00% 37.08% -
  Horiz. % 107.53% 55.57% 40.76% 122.21% 0.00% 137.08% 100.00%
Div Payout % 84.63 % 77.11 % - % 295.57 % - % 180.66 % 162.36 % -10.29%
  YoY % 9.75% 0.00% 0.00% 0.00% 0.00% 11.27% -
  Horiz. % 52.12% 47.49% 0.00% 182.05% 0.00% 111.27% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 525,351 486,672 472,037 514,153 421,262 431,217 388,298 5.16%
  YoY % 7.95% 3.10% -8.19% 22.05% -2.31% 11.05% -
  Horiz. % 135.30% 125.33% 121.57% 132.41% 108.49% 111.05% 100.00%
NOSH 258,794 258,868 117,715 117,655 106,919 107,001 106,969 15.86%
  YoY % -0.03% 119.91% 0.05% 10.04% -0.08% 0.03% -
  Horiz. % 241.93% 242.00% 110.05% 109.99% 99.95% 100.03% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.84 % 3.75 % -1.55 % 3.31 % -0.52 % 6.83 % 5.46 % 1.13%
  YoY % 55.73% 341.94% -146.83% 736.54% -107.61% 25.09% -
  Horiz. % 106.96% 68.68% -28.39% 60.62% -9.52% 125.09% 100.00%
ROE 6.99 % 4.28 % -1.68 % 2.32 % -0.54 % 5.08 % 4.58 % 7.30%
  YoY % 63.32% 354.76% -172.41% 529.63% -110.63% 10.92% -
  Horiz. % 152.62% 93.45% -36.68% 50.66% -11.79% 110.92% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 242.32 219.36 409.81 312.60 351.78 302.71 306.86 -3.86%
  YoY % 10.47% -46.47% 31.10% -11.14% 16.21% -1.35% -
  Horiz. % 78.97% 71.49% 133.55% 101.87% 114.64% 98.65% 100.00%
EPS 14.18 8.04 -6.74 10.15 -2.11 20.48 16.63 -2.62%
  YoY % 76.37% 219.29% -166.40% 581.04% -110.30% 23.15% -
  Horiz. % 85.27% 48.35% -40.53% 61.03% -12.69% 123.15% 100.00%
DPS 12.00 6.20 10.00 30.00 0.00 37.00 27.00 -12.64%
  YoY % 93.55% -38.00% -66.67% 0.00% 0.00% 37.04% -
  Horiz. % 44.44% 22.96% 37.04% 111.11% 0.00% 137.04% 100.00%
NAPS 2.0300 1.8800 4.0100 4.3700 3.9400 4.0300 3.6300 -9.23%
  YoY % 7.98% -53.12% -8.24% 10.91% -2.23% 11.02% -
  Horiz. % 55.92% 51.79% 110.47% 120.39% 108.54% 111.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 240.06 217.38 184.67 140.79 143.98 123.99 125.65 11.39%
  YoY % 10.43% 17.71% 31.17% -2.22% 16.12% -1.32% -
  Horiz. % 191.05% 173.00% 146.97% 112.05% 114.59% 98.68% 100.00%
EPS 14.05 7.97 -3.04 4.57 -0.86 8.39 6.81 12.82%
  YoY % 76.29% 362.17% -166.52% 631.40% -110.25% 23.20% -
  Horiz. % 206.31% 117.03% -44.64% 67.11% -12.63% 123.20% 100.00%
DPS 11.89 6.14 4.51 13.51 0.00 15.16 11.06 1.21%
  YoY % 93.65% 36.14% -66.62% 0.00% 0.00% 37.07% -
  Horiz. % 107.50% 55.52% 40.78% 122.15% 0.00% 137.07% 100.00%
NAPS 2.0111 1.8630 1.8070 1.9682 1.6126 1.6507 1.4864 5.17%
  YoY % 7.95% 3.10% -8.19% 22.05% -2.31% 11.05% -
  Horiz. % 135.30% 125.34% 121.57% 132.41% 108.49% 111.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.5800 4.4500 8.1000 5.3600 5.3100 4.0000 3.3600 -
P/RPS 1.89 2.03 1.98 1.71 1.51 1.32 1.09 9.60%
  YoY % -6.90% 2.53% 15.79% 13.25% 14.39% 21.10% -
  Horiz. % 173.39% 186.24% 181.65% 156.88% 138.53% 121.10% 100.00%
P/EPS 32.30 55.35 -120.18 52.81 -251.66 19.53 20.20 8.13%
  YoY % -41.64% 146.06% -327.57% 120.98% -1,388.58% -3.32% -
  Horiz. % 159.90% 274.01% -594.95% 261.44% -1,245.84% 96.68% 100.00%
EY 3.10 1.81 -0.83 1.89 -0.40 5.12 4.95 -7.50%
  YoY % 71.27% 318.07% -143.92% 572.50% -107.81% 3.43% -
  Horiz. % 62.63% 36.57% -16.77% 38.18% -8.08% 103.43% 100.00%
DY 2.62 1.39 1.23 5.60 0.00 9.25 8.04 -17.04%
  YoY % 88.49% 13.01% -78.04% 0.00% 0.00% 15.05% -
  Horiz. % 32.59% 17.29% 15.30% 69.65% 0.00% 115.05% 100.00%
P/NAPS 2.26 2.37 2.02 1.23 1.35 0.99 0.93 15.94%
  YoY % -4.64% 17.33% 64.23% -8.89% 36.36% 6.45% -
  Horiz. % 243.01% 254.84% 217.20% 132.26% 145.16% 106.45% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 23/02/15 24/02/14 18/02/13 22/02/12 25/02/11 19/02/10 27/02/09 -
Price 5.2800 4.2900 7.8000 5.9000 5.3500 4.0500 2.7300 -
P/RPS 2.18 1.96 1.90 1.89 1.52 1.34 0.89 16.10%
  YoY % 11.22% 3.16% 0.53% 24.34% 13.43% 50.56% -
  Horiz. % 244.94% 220.22% 213.48% 212.36% 170.79% 150.56% 100.00%
P/EPS 37.24 53.36 -115.73 58.13 -253.55 19.78 16.42 14.62%
  YoY % -30.21% 146.11% -299.09% 122.93% -1,381.85% 20.46% -
  Horiz. % 226.80% 324.97% -704.81% 354.02% -1,544.15% 120.46% 100.00%
EY 2.69 1.87 -0.86 1.72 -0.39 5.06 6.09 -12.73%
  YoY % 43.85% 317.44% -150.00% 541.03% -107.71% -16.91% -
  Horiz. % 44.17% 30.71% -14.12% 28.24% -6.40% 83.09% 100.00%
DY 2.27 1.45 1.28 5.08 0.00 9.14 9.89 -21.74%
  YoY % 56.55% 13.28% -74.80% 0.00% 0.00% -7.58% -
  Horiz. % 22.95% 14.66% 12.94% 51.37% 0.00% 92.42% 100.00%
P/NAPS 2.60 2.28 1.95 1.35 1.36 1.00 0.75 23.01%
  YoY % 14.04% 16.92% 44.44% -0.74% 36.00% 33.33% -
  Horiz. % 346.67% 304.00% 260.00% 180.00% 181.33% 133.33% 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.
 


 

288  133  519  1241 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SCOMI-WB 0.045+0.01 
 NETX 0.0150.00 
 KNM 0.37+0.02 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 HSI-C5P 0.355+0.06 
 SAPNRG 0.305+0.005 
 KNM-WB 0.29+0.025 
Partners & Brokers