Highlights

[PHARMA] YoY TTM Result on 2013-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 16-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -17.04%    YoY -     -28.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,295,554 2,113,938 2,002,411 1,846,836 1,642,700 1,492,216 1,321,763 9.63%
  YoY % 8.59% 5.57% 8.42% 12.43% 10.08% 12.90% -
  Horiz. % 173.67% 159.93% 151.50% 139.73% 124.28% 112.90% 100.00%
PBT 97,079 126,467 109,249 79,270 102,587 53,876 69,675 5.68%
  YoY % -23.24% 15.76% 37.82% -22.73% 90.41% -22.68% -
  Horiz. % 139.33% 181.51% 156.80% 113.77% 147.24% 77.32% 100.00%
Tax -26,952 -26,277 -41,209 -29,878 -34,308 -17,749 -17,335 7.63%
  YoY % -2.57% 36.23% -37.92% 12.91% -93.30% -2.39% -
  Horiz. % 155.48% 151.58% 237.72% 172.36% 197.91% 102.39% 100.00%
NP 70,127 100,190 68,040 49,392 68,279 36,127 52,340 4.99%
  YoY % -30.01% 47.25% 37.76% -27.66% 89.00% -30.98% -
  Horiz. % 133.98% 191.42% 130.00% 94.37% 130.45% 69.02% 100.00%
NP to SH 69,407 99,663 66,756 47,949 67,151 35,734 52,027 4.92%
  YoY % -30.36% 49.29% 39.22% -28.60% 87.92% -31.32% -
  Horiz. % 133.41% 191.56% 128.31% 92.16% 129.07% 68.68% 100.00%
Tax Rate 27.76 % 20.78 % 37.72 % 37.69 % 33.44 % 32.94 % 24.88 % 1.84%
  YoY % 33.59% -44.91% 0.08% 12.71% 1.52% 32.40% -
  Horiz. % 111.58% 83.52% 151.61% 151.49% 134.41% 132.40% 100.00%
Total Cost 2,225,427 2,013,748 1,934,371 1,797,444 1,574,421 1,456,089 1,269,423 9.80%
  YoY % 10.51% 4.10% 7.62% 14.17% 8.13% 14.70% -
  Horiz. % 175.31% 158.63% 152.38% 141.60% 124.03% 114.70% 100.00%
Net Worth 524,177 528,477 502,293 480,568 481,394 451,517 417,065 3.88%
  YoY % -0.81% 5.21% 4.52% -0.17% 6.62% 8.26% -
  Horiz. % 125.68% 126.71% 120.44% 115.23% 115.42% 108.26% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 64,750 88,011 44,519 41,172 52,948 0 118,755 -9.61%
  YoY % -26.43% 97.69% 8.13% -22.24% 0.00% 0.00% -
  Horiz. % 54.52% 74.11% 37.49% 34.67% 44.59% 0.00% 100.00%
Div Payout % 93.29 % 88.31 % 66.69 % 85.87 % 78.85 % - % 228.26 % -13.84%
  YoY % 5.64% 32.42% -22.34% 8.90% 0.00% 0.00% -
  Horiz. % 40.87% 38.69% 29.22% 37.62% 34.54% 0.00% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 524,177 528,477 502,293 480,568 481,394 451,517 417,065 3.88%
  YoY % -0.81% 5.21% 4.52% -0.17% 6.62% 8.26% -
  Horiz. % 125.68% 126.71% 120.44% 115.23% 115.42% 108.26% 100.00%
NOSH 258,981 259,057 258,914 258,370 117,700 106,994 106,939 15.87%
  YoY % -0.03% 0.06% 0.21% 119.52% 10.01% 0.05% -
  Horiz. % 242.17% 242.25% 242.11% 241.60% 110.06% 100.05% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.05 % 4.74 % 3.40 % 2.67 % 4.16 % 2.42 % 3.96 % -4.25%
  YoY % -35.65% 39.41% 27.34% -35.82% 71.90% -38.89% -
  Horiz. % 77.02% 119.70% 85.86% 67.42% 105.05% 61.11% 100.00%
ROE 13.24 % 18.86 % 13.29 % 9.98 % 13.95 % 7.91 % 12.47 % 1.00%
  YoY % -29.80% 41.91% 33.17% -28.46% 76.36% -36.57% -
  Horiz. % 106.17% 151.24% 106.58% 80.03% 111.87% 63.43% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 886.38 816.01 773.39 714.80 1,395.66 1,394.66 1,235.99 -5.39%
  YoY % 8.62% 5.51% 8.20% -48.78% 0.07% 12.84% -
  Horiz. % 71.71% 66.02% 62.57% 57.83% 112.92% 112.84% 100.00%
EPS 26.80 38.47 25.78 18.56 57.05 33.40 48.65 -9.45%
  YoY % -30.34% 49.22% 38.90% -67.47% 70.81% -31.35% -
  Horiz. % 55.09% 79.08% 52.99% 38.15% 117.27% 68.65% 100.00%
DPS 25.00 34.00 17.20 15.94 44.99 0.00 111.00 -21.98%
  YoY % -26.47% 97.67% 7.90% -64.57% 0.00% 0.00% -
  Horiz. % 22.52% 30.63% 15.50% 14.36% 40.53% 0.00% 100.00%
NAPS 2.0240 2.0400 1.9400 1.8600 4.0900 4.2200 3.9000 -10.35%
  YoY % -0.78% 5.15% 4.30% -54.52% -3.08% 8.21% -
  Horiz. % 51.90% 52.31% 49.74% 47.69% 104.87% 108.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 877.15 807.75 765.14 705.69 627.69 570.19 505.06 9.63%
  YoY % 8.59% 5.57% 8.42% 12.43% 10.08% 12.90% -
  Horiz. % 173.67% 159.93% 151.49% 139.72% 124.28% 112.90% 100.00%
EPS 26.52 38.08 25.51 18.32 25.66 13.65 19.88 4.92%
  YoY % -30.36% 49.27% 39.25% -28.60% 87.99% -31.34% -
  Horiz. % 133.40% 191.55% 128.32% 92.15% 129.07% 68.66% 100.00%
DPS 24.74 33.63 17.01 15.73 20.23 0.00 45.38 -9.61%
  YoY % -26.43% 97.71% 8.14% -22.24% 0.00% 0.00% -
  Horiz. % 54.52% 74.11% 37.48% 34.66% 44.58% 0.00% 100.00%
NAPS 2.0029 2.0194 1.9193 1.8363 1.8394 1.7253 1.5936 3.88%
  YoY % -0.82% 5.22% 4.52% -0.17% 6.61% 8.26% -
  Horiz. % 125.68% 126.72% 120.44% 115.23% 115.42% 108.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.5000 7.1300 4.6100 4.4900 10.1800 5.9000 4.9800 -
P/RPS 0.62 0.87 0.60 0.63 0.73 0.42 0.40 7.57%
  YoY % -28.74% 45.00% -4.76% -13.70% 73.81% 5.00% -
  Horiz. % 155.00% 217.50% 150.00% 157.50% 182.50% 105.00% 100.00%
P/EPS 20.52 18.53 17.88 24.19 17.84 17.67 10.24 12.27%
  YoY % 10.74% 3.64% -26.09% 35.59% 0.96% 72.56% -
  Horiz. % 200.39% 180.96% 174.61% 236.23% 174.22% 172.56% 100.00%
EY 4.87 5.40 5.59 4.13 5.60 5.66 9.77 -10.95%
  YoY % -9.81% -3.40% 35.35% -26.25% -1.06% -42.07% -
  Horiz. % 49.85% 55.27% 57.22% 42.27% 57.32% 57.93% 100.00%
DY 4.55 4.77 3.73 3.55 4.42 0.00 22.29 -23.25%
  YoY % -4.61% 27.88% 5.07% -19.68% 0.00% 0.00% -
  Horiz. % 20.41% 21.40% 16.73% 15.93% 19.83% 0.00% 100.00%
P/NAPS 2.72 3.50 2.38 2.41 2.49 1.40 1.28 13.37%
  YoY % -22.29% 47.06% -1.24% -3.21% 77.86% 9.38% -
  Horiz. % 212.50% 273.44% 185.94% 188.28% 194.53% 109.38% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 17/08/15 21/08/14 16/08/13 08/08/12 10/08/11 11/08/10 -
Price 5.6200 5.6500 4.6200 4.6600 8.8300 5.9000 4.9500 -
P/RPS 0.63 0.69 0.60 0.65 0.63 0.42 0.40 7.86%
  YoY % -8.70% 15.00% -7.69% 3.17% 50.00% 5.00% -
  Horiz. % 157.50% 172.50% 150.00% 162.50% 157.50% 105.00% 100.00%
P/EPS 20.97 14.69 17.92 25.11 15.48 17.67 10.17 12.81%
  YoY % 42.75% -18.02% -28.63% 62.21% -12.39% 73.75% -
  Horiz. % 206.19% 144.44% 176.20% 246.90% 152.21% 173.75% 100.00%
EY 4.77 6.81 5.58 3.98 6.46 5.66 9.83 -11.34%
  YoY % -29.96% 22.04% 40.20% -38.39% 14.13% -42.42% -
  Horiz. % 48.52% 69.28% 56.77% 40.49% 65.72% 57.58% 100.00%
DY 4.45 6.02 3.72 3.42 5.09 0.00 22.42 -23.61%
  YoY % -26.08% 61.83% 8.77% -32.81% 0.00% 0.00% -
  Horiz. % 19.85% 26.85% 16.59% 15.25% 22.70% 0.00% 100.00%
P/NAPS 2.78 2.77 2.38 2.51 2.16 1.40 1.27 13.93%
  YoY % 0.36% 16.39% -5.18% 16.20% 54.29% 10.24% -
  Horiz. % 218.90% 218.11% 187.40% 197.64% 170.08% 110.24% 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
 
 

490  446  617  1002 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.39+0.02 
 PA-WB 0.125+0.015 
 PA 0.19+0.005 
 DNEX 0.295+0.015 
 JAKS 0.69+0.015 
 SCIB 3.07+0.53 
 KSTAR 0.125-0.02 
 VIVOCOM 0.945+0.11 
 DNEX-WD 0.055-0.005 

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!
PARTNERS & BROKERS