Highlights

[PHARMA] YoY Quarter Result on 2012-03-31 [#1]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 03-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     140.20%    YoY -     85.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 471,904 468,672 500,339 446,745 385,328 317,560 313,716 7.04%
  YoY % 0.69% -6.33% 12.00% 15.94% 21.34% 1.23% -
  Horiz. % 150.42% 149.39% 159.49% 142.40% 122.83% 101.23% 100.00%
PBT 38,612 38,159 36,924 42,955 21,792 12,431 20,184 11.41%
  YoY % 1.19% 3.34% -14.04% 97.11% 75.30% -38.41% -
  Horiz. % 191.30% 189.06% 182.94% 212.82% 107.97% 61.59% 100.00%
Tax -6,686 -11,513 -11,771 -13,894 -6,193 -3,122 -5,491 3.33%
  YoY % 41.93% 2.19% 15.28% -124.35% -98.37% 43.14% -
  Horiz. % 121.76% 209.67% 214.37% 253.03% 112.78% 56.86% 100.00%
NP 31,926 26,646 25,153 29,061 15,599 9,309 14,693 13.80%
  YoY % 19.82% 5.94% -13.45% 86.30% 67.57% -36.64% -
  Horiz. % 217.29% 181.35% 171.19% 197.79% 106.17% 63.36% 100.00%
NP to SH 31,794 26,217 24,771 28,685 15,484 9,307 14,522 13.94%
  YoY % 21.27% 5.84% -13.64% 85.26% 66.37% -35.91% -
  Horiz. % 218.94% 180.53% 170.58% 197.53% 106.62% 64.09% 100.00%
Tax Rate 17.32 % 30.17 % 31.88 % 32.35 % 28.42 % 25.11 % 27.20 % -7.24%
  YoY % -42.59% -5.36% -1.45% 13.83% 13.18% -7.68% -
  Horiz. % 63.68% 110.92% 117.21% 118.93% 104.49% 92.32% 100.00%
Total Cost 439,978 442,026 475,186 417,684 369,729 308,251 299,023 6.65%
  YoY % -0.46% -6.98% 13.77% 12.97% 19.94% 3.09% -
  Horiz. % 147.14% 147.82% 158.91% 139.68% 123.65% 103.09% 100.00%
Net Worth 528,173 515,022 484,829 474,161 437,661 439,675 402,378 4.64%
  YoY % 2.55% 6.23% 2.25% 8.34% -0.46% 9.27% -
  Horiz. % 131.26% 127.99% 120.49% 117.84% 108.77% 109.27% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 18,123 10,352 8,825 8,824 - - - -
  YoY % 75.07% 17.30% 0.02% 0.00% 0.00% 0.00% -
  Horiz. % 205.38% 117.31% 100.02% 100.00% - - -
Div Payout % 57.00 % 39.49 % 35.63 % 30.76 % - % - % - % -
  YoY % 44.34% 10.83% 15.83% 0.00% 0.00% 0.00% -
  Horiz. % 185.31% 128.38% 115.83% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 528,173 515,022 484,829 474,161 437,661 439,675 402,378 4.64%
  YoY % 2.55% 6.23% 2.25% 8.34% -0.46% 9.27% -
  Horiz. % 131.26% 127.99% 120.49% 117.84% 108.77% 109.27% 100.00%
NOSH 258,908 258,805 117,676 117,657 107,007 106,977 107,015 15.86%
  YoY % 0.04% 119.93% 0.02% 9.95% 0.03% -0.04% -
  Horiz. % 241.94% 241.84% 109.96% 109.94% 99.99% 99.96% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.77 % 5.69 % 5.03 % 6.51 % 4.05 % 2.93 % 4.68 % 6.34%
  YoY % 18.98% 13.12% -22.73% 60.74% 38.23% -37.39% -
  Horiz. % 144.66% 121.58% 107.48% 139.10% 86.54% 62.61% 100.00%
ROE 6.02 % 5.09 % 5.11 % 6.05 % 3.54 % 2.12 % 3.61 % 8.89%
  YoY % 18.27% -0.39% -15.54% 70.90% 66.98% -41.27% -
  Horiz. % 166.76% 141.00% 141.55% 167.59% 98.06% 58.73% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 182.27 181.09 425.18 379.70 360.09 296.85 293.15 -7.61%
  YoY % 0.65% -57.41% 11.98% 5.45% 21.30% 1.26% -
  Horiz. % 62.18% 61.77% 145.04% 129.52% 122.83% 101.26% 100.00%
EPS 12.28 10.13 21.05 24.38 14.47 8.70 13.57 -1.65%
  YoY % 21.22% -51.88% -13.66% 68.49% 66.32% -35.89% -
  Horiz. % 90.49% 74.65% 155.12% 179.66% 106.63% 64.11% 100.00%
DPS 7.00 4.00 7.50 7.50 0.00 0.00 0.00 -
  YoY % 75.00% -46.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 53.33% 100.00% 100.00% - - -
NAPS 2.0400 1.9900 4.1200 4.0300 4.0900 4.1100 3.7600 -9.68%
  YoY % 2.51% -51.70% 2.23% -1.47% -0.49% 9.31% -
  Horiz. % 54.26% 52.93% 109.57% 107.18% 108.78% 109.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 180.65 179.41 191.53 171.02 147.51 121.56 120.09 7.04%
  YoY % 0.69% -6.33% 11.99% 15.94% 21.35% 1.22% -
  Horiz. % 150.43% 149.40% 159.49% 142.41% 122.83% 101.22% 100.00%
EPS 12.17 10.04 9.48 10.98 5.93 3.56 5.56 13.94%
  YoY % 21.22% 5.91% -13.66% 85.16% 66.57% -35.97% -
  Horiz. % 218.88% 180.58% 170.50% 197.48% 106.65% 64.03% 100.00%
DPS 6.94 3.96 3.38 3.38 0.00 0.00 0.00 -
  YoY % 75.25% 17.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 205.33% 117.16% 100.00% 100.00% - - -
NAPS 2.0219 1.9715 1.8559 1.8151 1.6754 1.6831 1.5403 4.64%
  YoY % 2.56% 6.23% 2.25% 8.34% -0.46% 9.27% -
  Horiz. % 131.27% 127.99% 120.49% 117.84% 108.77% 109.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 6.0000 4.4600 8.2600 5.9000 5.7300 4.2700 3.4500 -
P/RPS 3.29 2.46 1.94 1.55 1.59 1.44 1.18 18.63%
  YoY % 33.74% 26.80% 25.16% -2.52% 10.42% 22.03% -
  Horiz. % 278.81% 208.47% 164.41% 131.36% 134.75% 122.03% 100.00%
P/EPS 48.86 44.03 39.24 24.20 39.60 49.08 25.42 11.50%
  YoY % 10.97% 12.21% 62.15% -38.89% -19.32% 93.08% -
  Horiz. % 192.21% 173.21% 154.37% 95.20% 155.78% 193.08% 100.00%
EY 2.05 2.27 2.55 4.13 2.53 2.04 3.93 -10.27%
  YoY % -9.69% -10.98% -38.26% 63.24% 24.02% -48.09% -
  Horiz. % 52.16% 57.76% 64.89% 105.09% 64.38% 51.91% 100.00%
DY 1.17 0.90 0.91 1.27 0.00 0.00 0.00 -
  YoY % 30.00% -1.10% -28.35% 0.00% 0.00% 0.00% -
  Horiz. % 92.13% 70.87% 71.65% 100.00% - - -
P/NAPS 2.94 2.24 2.00 1.46 1.40 1.04 0.92 21.35%
  YoY % 31.25% 12.00% 36.99% 4.29% 34.62% 13.04% -
  Horiz. % 319.57% 243.48% 217.39% 158.70% 152.17% 113.04% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/05/15 14/05/14 15/05/13 03/05/12 13/05/11 26/05/10 08/05/09 -
Price 6.9100 4.7000 9.2600 5.9000 5.0500 4.7100 3.8200 -
P/RPS 3.79 2.60 2.18 1.55 1.40 1.59 1.30 19.51%
  YoY % 45.77% 19.27% 40.65% 10.71% -11.95% 22.31% -
  Horiz. % 291.54% 200.00% 167.69% 119.23% 107.69% 122.31% 100.00%
P/EPS 56.27 46.40 43.99 24.20 34.90 54.14 28.15 12.23%
  YoY % 21.27% 5.48% 81.78% -30.66% -35.54% 92.33% -
  Horiz. % 199.89% 164.83% 156.27% 85.97% 123.98% 192.33% 100.00%
EY 1.78 2.16 2.27 4.13 2.87 1.85 3.55 -10.86%
  YoY % -17.59% -4.85% -45.04% 43.90% 55.14% -47.89% -
  Horiz. % 50.14% 60.85% 63.94% 116.34% 80.85% 52.11% 100.00%
DY 1.01 0.85 0.81 1.27 0.00 0.00 0.00 -
  YoY % 18.82% 4.94% -36.22% 0.00% 0.00% 0.00% -
  Horiz. % 79.53% 66.93% 63.78% 100.00% - - -
P/NAPS 3.39 2.36 2.25 1.46 1.23 1.15 1.02 22.15%
  YoY % 43.64% 4.89% 54.11% 18.70% 6.96% 12.75% -
  Horiz. % 332.35% 231.37% 220.59% 143.14% 120.59% 112.75% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers