Highlights

[PHARMA] YoY Quarter Result on 2016-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -106.40%    YoY -     -105.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 715,683 596,644 613,196 582,816 680,150 627,103 567,860 3.93%
  YoY % 19.95% -2.70% 5.21% -14.31% 8.46% 10.43% -
  Horiz. % 126.03% 105.07% 107.98% 102.63% 119.77% 110.43% 100.00%
PBT -238,474 11,940 19,866 4,069 23,717 37,854 33,007 -
  YoY % -2,097.27% -39.90% 388.23% -82.84% -37.35% 14.68% -
  Horiz. % -722.50% 36.17% 60.19% 12.33% 71.85% 114.68% 100.00%
Tax 59,741 -7,370 2,222 -4,969 -7,676 -1,233 -11,740 -
  YoY % 910.60% -431.68% 144.72% 35.27% -522.55% 89.50% -
  Horiz. % -508.87% 62.78% -18.93% 42.33% 65.38% 10.50% 100.00%
NP -178,733 4,570 22,088 -900 16,041 36,621 21,267 -
  YoY % -4,011.01% -79.31% 2,554.22% -105.61% -56.20% 72.20% -
  Horiz. % -840.42% 21.49% 103.86% -4.23% 75.43% 172.20% 100.00%
NP to SH -178,598 4,437 21,700 -836 16,062 36,697 20,813 -
  YoY % -4,125.20% -79.55% 2,695.69% -105.20% -56.23% 76.32% -
  Horiz. % -858.11% 21.32% 104.26% -4.02% 77.17% 176.32% 100.00%
Tax Rate - % 61.73 % -11.18 % 122.12 % 32.36 % 3.26 % 35.57 % -
  YoY % 0.00% 652.15% -109.15% 277.38% 892.64% -90.83% -
  Horiz. % 0.00% 173.55% -31.43% 343.32% 90.98% 9.17% 100.00%
Total Cost 894,416 592,074 591,108 583,716 664,109 590,482 546,593 8.55%
  YoY % 51.06% 0.16% 1.27% -12.11% 12.47% 8.03% -
  Horiz. % 163.63% 108.32% 108.14% 106.79% 121.50% 108.03% 100.00%
Net Worth 336,573 509,862 526,888 531,169 529,786 525,351 486,672 -5.96%
  YoY % -33.99% -3.23% -0.81% 0.26% 0.84% 7.95% -
  Horiz. % 69.16% 104.77% 108.26% 109.14% 108.86% 107.95% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 5,202 15,573 7,773 18,134 31,055 16,049 -
  YoY % 0.00% -66.59% 100.34% -57.14% -41.61% 93.49% -
  Horiz. % 0.00% 32.42% 97.03% 48.43% 112.99% 193.49% 100.00%
Div Payout % - % 117.26 % 71.77 % - % 112.90 % 84.63 % 77.11 % -
  YoY % 0.00% 63.38% 0.00% 0.00% 33.40% 9.75% -
  Horiz. % 0.00% 152.07% 93.07% 0.00% 146.41% 109.75% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 336,573 509,862 526,888 531,169 529,786 525,351 486,672 -5.96%
  YoY % -33.99% -3.23% -0.81% 0.26% 0.84% 7.95% -
  Horiz. % 69.16% 104.77% 108.26% 109.14% 108.86% 107.95% 100.00%
NOSH 260,910 260,134 259,551 259,107 259,064 258,794 258,868 0.13%
  YoY % 0.30% 0.22% 0.17% 0.02% 0.10% -0.03% -
  Horiz. % 100.79% 100.49% 100.26% 100.09% 100.08% 99.97% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -24.97 % 0.77 % 3.60 % -0.15 % 2.36 % 5.84 % 3.75 % -
  YoY % -3,342.86% -78.61% 2,500.00% -106.36% -59.59% 55.73% -
  Horiz. % -665.87% 20.53% 96.00% -4.00% 62.93% 155.73% 100.00%
ROE -53.06 % 0.87 % 4.12 % -0.16 % 3.03 % 6.99 % 4.28 % -
  YoY % -6,198.85% -78.88% 2,675.00% -105.28% -56.65% 63.32% -
  Horiz. % -1,239.72% 20.33% 96.26% -3.74% 70.79% 163.32% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 274.30 229.36 236.25 224.93 262.54 242.32 219.36 3.79%
  YoY % 19.59% -2.92% 5.03% -14.33% 8.34% 10.47% -
  Horiz. % 125.05% 104.56% 107.70% 102.54% 119.68% 110.47% 100.00%
EPS -68.45 1.71 8.36 -0.32 6.20 14.18 8.04 -
  YoY % -4,102.92% -79.55% 2,712.50% -105.16% -56.28% 76.37% -
  Horiz. % -851.37% 21.27% 103.98% -3.98% 77.11% 176.37% 100.00%
DPS 0.00 2.00 6.00 3.00 7.00 12.00 6.20 -
  YoY % 0.00% -66.67% 100.00% -57.14% -41.67% 93.55% -
  Horiz. % 0.00% 32.26% 96.77% 48.39% 112.90% 193.55% 100.00%
NAPS 1.2900 1.9600 2.0300 2.0500 2.0450 2.0300 1.8800 -6.08%
  YoY % -34.18% -3.45% -0.98% 0.24% 0.74% 7.98% -
  Horiz. % 68.62% 104.26% 107.98% 109.04% 108.78% 107.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,230
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 273.97 228.40 234.73 223.10 260.36 240.06 217.38 3.93%
  YoY % 19.95% -2.70% 5.21% -14.31% 8.46% 10.43% -
  Horiz. % 126.03% 105.07% 107.98% 102.63% 119.77% 110.43% 100.00%
EPS -68.37 1.70 8.31 -0.32 6.15 14.05 7.97 -
  YoY % -4,121.76% -79.54% 2,696.88% -105.20% -56.23% 76.29% -
  Horiz. % -857.84% 21.33% 104.27% -4.02% 77.16% 176.29% 100.00%
DPS 0.00 1.99 5.96 2.98 6.94 11.89 6.14 -
  YoY % 0.00% -66.61% 100.00% -57.06% -41.63% 93.65% -
  Horiz. % 0.00% 32.41% 97.07% 48.53% 113.03% 193.65% 100.00%
NAPS 1.2884 1.9518 2.0169 2.0333 2.0280 2.0111 1.8630 -5.96%
  YoY % -33.99% -3.23% -0.81% 0.26% 0.84% 7.95% -
  Horiz. % 69.16% 104.77% 108.26% 109.14% 108.86% 107.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.0600 2.7800 4.6000 5.3000 6.3600 4.5800 4.4500 -
P/RPS 0.75 1.21 1.95 2.36 2.42 1.89 2.03 -15.28%
  YoY % -38.02% -37.95% -17.37% -2.48% 28.04% -6.90% -
  Horiz. % 36.95% 59.61% 96.06% 116.26% 119.21% 93.10% 100.00%
P/EPS -3.01 162.99 55.02 -1,642.66 102.58 32.30 55.35 -
  YoY % -101.85% 196.24% 103.35% -1,701.35% 217.59% -41.64% -
  Horiz. % -5.44% 294.47% 99.40% -2,967.77% 185.33% 58.36% 100.00%
EY -33.23 0.61 1.82 -0.06 0.97 3.10 1.81 -
  YoY % -5,547.54% -66.48% 3,133.33% -106.19% -68.71% 71.27% -
  Horiz. % -1,835.91% 33.70% 100.55% -3.31% 53.59% 171.27% 100.00%
DY 0.00 0.72 1.30 0.57 1.10 2.62 1.39 -
  YoY % 0.00% -44.62% 128.07% -48.18% -58.02% 88.49% -
  Horiz. % 0.00% 51.80% 93.53% 41.01% 79.14% 188.49% 100.00%
P/NAPS 1.60 1.42 2.27 2.59 3.11 2.26 2.37 -6.34%
  YoY % 12.68% -37.44% -12.36% -16.72% 37.61% -4.64% -
  Horiz. % 67.51% 59.92% 95.78% 109.28% 131.22% 95.36% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 21/02/19 27/02/18 21/02/17 15/02/16 23/02/15 24/02/14 -
Price 2.0400 2.7600 4.0400 5.1200 6.1900 5.2800 4.2900 -
P/RPS 0.74 1.20 1.71 2.28 2.36 2.18 1.96 -14.98%
  YoY % -38.33% -29.82% -25.00% -3.39% 8.26% 11.22% -
  Horiz. % 37.76% 61.22% 87.24% 116.33% 120.41% 111.22% 100.00%
P/EPS -2.98 161.81 48.32 -1,586.88 99.84 37.24 53.36 -
  YoY % -101.84% 234.87% 103.04% -1,689.42% 168.10% -30.21% -
  Horiz. % -5.58% 303.24% 90.55% -2,973.91% 187.11% 69.79% 100.00%
EY -33.55 0.62 2.07 -0.06 1.00 2.69 1.87 -
  YoY % -5,511.29% -70.05% 3,550.00% -106.00% -62.83% 43.85% -
  Horiz. % -1,794.12% 33.16% 110.70% -3.21% 53.48% 143.85% 100.00%
DY 0.00 0.72 1.49 0.59 1.13 2.27 1.45 -
  YoY % 0.00% -51.68% 152.54% -47.79% -50.22% 56.55% -
  Horiz. % 0.00% 49.66% 102.76% 40.69% 77.93% 156.55% 100.00%
P/NAPS 1.58 1.41 1.99 2.50 3.03 2.60 2.28 -5.93%
  YoY % 12.06% -29.15% -20.40% -17.49% 16.54% 14.04% -
  Horiz. % 69.30% 61.84% 87.28% 109.65% 132.89% 114.04% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS