Highlights

[PHARMA] YoY Quarter Result on 2013-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     454.87%    YoY -     362.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 582,816 680,150 627,103 567,860 482,404 367,786 376,116 7.57%
  YoY % -14.31% 8.46% 10.43% 17.71% 31.16% -2.21% -
  Horiz. % 154.96% 180.84% 166.73% 150.98% 128.26% 97.79% 100.00%
PBT 4,069 23,717 37,854 33,007 4,248 16,368 -2,701 -
  YoY % -82.84% -37.35% 14.68% 677.00% -74.05% 706.00% -
  Horiz. % -150.65% -878.08% -1,401.48% -1,222.03% -157.28% -606.00% 100.00%
Tax -4,969 -7,676 -1,233 -11,740 -11,716 -4,186 749 -
  YoY % 35.27% -522.55% 89.50% -0.20% -179.89% -658.88% -
  Horiz. % -663.42% -1,024.83% -164.62% -1,567.42% -1,564.22% -558.88% 100.00%
NP -900 16,041 36,621 21,267 -7,468 12,182 -1,952 -12.10%
  YoY % -105.61% -56.20% 72.20% 384.78% -161.30% 724.08% -
  Horiz. % 46.11% -821.77% -1,876.08% -1,089.50% 382.58% -624.08% 100.00%
NP to SH -836 16,062 36,697 20,813 -7,934 11,942 -2,256 -15.24%
  YoY % -105.20% -56.23% 76.32% 362.33% -166.44% 629.34% -
  Horiz. % 37.06% -711.97% -1,626.64% -922.56% 351.68% -529.34% 100.00%
Tax Rate 122.12 % 32.36 % 3.26 % 35.57 % 275.80 % 25.57 % - % -
  YoY % 277.38% 892.64% -90.83% -87.10% 978.61% 0.00% -
  Horiz. % 477.59% 126.55% 12.75% 139.11% 1,078.61% 100.00% -
Total Cost 583,716 664,109 590,482 546,593 489,872 355,604 378,068 7.50%
  YoY % -12.11% 12.47% 8.03% 11.58% 37.76% -5.94% -
  Horiz. % 154.39% 175.66% 156.18% 144.58% 129.57% 94.06% 100.00%
Net Worth 531,169 529,786 525,351 486,672 472,037 514,153 421,262 3.94%
  YoY % 0.26% 0.84% 7.95% 3.10% -8.19% 22.05% -
  Horiz. % 126.09% 125.76% 124.71% 115.53% 112.05% 122.05% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,773 18,134 31,055 16,049 11,771 35,296 - -
  YoY % -57.14% -41.61% 93.49% 36.34% -66.65% 0.00% -
  Horiz. % 22.02% 51.38% 87.98% 45.47% 33.35% 100.00% -
Div Payout % - % 112.90 % 84.63 % 77.11 % - % 295.57 % - % -
  YoY % 0.00% 33.40% 9.75% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.20% 28.63% 26.09% 0.00% 100.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 531,169 529,786 525,351 486,672 472,037 514,153 421,262 3.94%
  YoY % 0.26% 0.84% 7.95% 3.10% -8.19% 22.05% -
  Horiz. % 126.09% 125.76% 124.71% 115.53% 112.05% 122.05% 100.00%
NOSH 259,107 259,064 258,794 258,868 117,715 117,655 106,919 15.88%
  YoY % 0.02% 0.10% -0.03% 119.91% 0.05% 10.04% -
  Horiz. % 242.34% 242.30% 242.05% 242.12% 110.10% 110.04% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.15 % 2.36 % 5.84 % 3.75 % -1.55 % 3.31 % -0.52 % -18.70%
  YoY % -106.36% -59.59% 55.73% 341.94% -146.83% 736.54% -
  Horiz. % 28.85% -453.85% -1,123.08% -721.15% 298.08% -636.54% 100.00%
ROE -0.16 % 3.03 % 6.99 % 4.28 % -1.68 % 2.32 % -0.54 % -18.34%
  YoY % -105.28% -56.65% 63.32% 354.76% -172.41% 529.63% -
  Horiz. % 29.63% -561.11% -1,294.44% -792.59% 311.11% -429.63% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 224.93 262.54 242.32 219.36 409.81 312.60 351.78 -7.18%
  YoY % -14.33% 8.34% 10.47% -46.47% 31.10% -11.14% -
  Horiz. % 63.94% 74.63% 68.88% 62.36% 116.50% 88.86% 100.00%
EPS -0.32 6.20 14.18 8.04 -6.74 10.15 -2.11 -26.95%
  YoY % -105.16% -56.28% 76.37% 219.29% -166.40% 581.04% -
  Horiz. % 15.17% -293.84% -672.04% -381.04% 319.43% -481.04% 100.00%
DPS 3.00 7.00 12.00 6.20 10.00 30.00 0.00 -
  YoY % -57.14% -41.67% 93.55% -38.00% -66.67% 0.00% -
  Horiz. % 10.00% 23.33% 40.00% 20.67% 33.33% 100.00% -
NAPS 2.0500 2.0450 2.0300 1.8800 4.0100 4.3700 3.9400 -10.31%
  YoY % 0.24% 0.74% 7.98% -53.12% -8.24% 10.91% -
  Horiz. % 52.03% 51.90% 51.52% 47.72% 101.78% 110.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 223.10 260.36 240.06 217.38 184.67 140.79 143.98 7.56%
  YoY % -14.31% 8.46% 10.43% 17.71% 31.17% -2.22% -
  Horiz. % 154.95% 180.83% 166.73% 150.98% 128.26% 97.78% 100.00%
EPS -0.32 6.15 14.05 7.97 -3.04 4.57 -0.86 -15.18%
  YoY % -105.20% -56.23% 76.29% 362.17% -166.52% 631.40% -
  Horiz. % 37.21% -715.12% -1,633.72% -926.74% 353.49% -531.40% 100.00%
DPS 2.98 6.94 11.89 6.14 4.51 13.51 0.00 -
  YoY % -57.06% -41.63% 93.65% 36.14% -66.62% 0.00% -
  Horiz. % 22.06% 51.37% 88.01% 45.45% 33.38% 100.00% -
NAPS 2.0333 2.0281 2.0111 1.8630 1.8070 1.9682 1.6126 3.94%
  YoY % 0.26% 0.85% 7.95% 3.10% -8.19% 22.05% -
  Horiz. % 126.09% 125.77% 124.71% 115.53% 112.06% 122.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 5.3000 6.3600 4.5800 4.4500 8.1000 5.3600 5.3100 -
P/RPS 2.36 2.42 1.89 2.03 1.98 1.71 1.51 7.72%
  YoY % -2.48% 28.04% -6.90% 2.53% 15.79% 13.25% -
  Horiz. % 156.29% 160.26% 125.17% 134.44% 131.13% 113.25% 100.00%
P/EPS -1,642.66 102.58 32.30 55.35 -120.18 52.81 -251.66 36.67%
  YoY % -1,701.35% 217.59% -41.64% 146.06% -327.57% 120.98% -
  Horiz. % 652.73% -40.76% -12.83% -21.99% 47.75% -20.98% 100.00%
EY -0.06 0.97 3.10 1.81 -0.83 1.89 -0.40 -27.09%
  YoY % -106.19% -68.71% 71.27% 318.07% -143.92% 572.50% -
  Horiz. % 15.00% -242.50% -775.00% -452.50% 207.50% -472.50% 100.00%
DY 0.57 1.10 2.62 1.39 1.23 5.60 0.00 -
  YoY % -48.18% -58.02% 88.49% 13.01% -78.04% 0.00% -
  Horiz. % 10.18% 19.64% 46.79% 24.82% 21.96% 100.00% -
P/NAPS 2.59 3.11 2.26 2.37 2.02 1.23 1.35 11.46%
  YoY % -16.72% 37.61% -4.64% 17.33% 64.23% -8.89% -
  Horiz. % 191.85% 230.37% 167.41% 175.56% 149.63% 91.11% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 15/02/16 23/02/15 24/02/14 18/02/13 22/02/12 25/02/11 -
Price 5.1200 6.1900 5.2800 4.2900 7.8000 5.9000 5.3500 -
P/RPS 2.28 2.36 2.18 1.96 1.90 1.89 1.52 6.98%
  YoY % -3.39% 8.26% 11.22% 3.16% 0.53% 24.34% -
  Horiz. % 150.00% 155.26% 143.42% 128.95% 125.00% 124.34% 100.00%
P/EPS -1,586.88 99.84 37.24 53.36 -115.73 58.13 -253.55 35.71%
  YoY % -1,689.42% 168.10% -30.21% 146.11% -299.09% 122.93% -
  Horiz. % 625.86% -39.38% -14.69% -21.05% 45.64% -22.93% 100.00%
EY -0.06 1.00 2.69 1.87 -0.86 1.72 -0.39 -26.78%
  YoY % -106.00% -62.83% 43.85% 317.44% -150.00% 541.03% -
  Horiz. % 15.38% -256.41% -689.74% -479.49% 220.51% -441.03% 100.00%
DY 0.59 1.13 2.27 1.45 1.28 5.08 0.00 -
  YoY % -47.79% -50.22% 56.55% 13.28% -74.80% 0.00% -
  Horiz. % 11.61% 22.24% 44.69% 28.54% 25.20% 100.00% -
P/NAPS 2.50 3.03 2.60 2.28 1.95 1.35 1.36 10.67%
  YoY % -17.49% 16.54% 14.04% 16.92% 44.44% -0.74% -
  Horiz. % 183.82% 222.79% 191.18% 167.65% 143.38% 99.26% 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.
 


 

62  151  363  1606 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 IRIS 0.155+0.01 
 KNM 0.36-0.01 
 WCT-WE 0.1350.00 
 GPACKET 0.48+0.02 
 KTB 0.115+0.005 
 VELESTO 0.315-0.005 
 WIDAD-WA 0.095+0.005 
 BARAKAH 0.060.00 
 HTPADU 1.24-0.02 
Partners & Brokers