Highlights

[PHARMA] YoY TTM Result on 2014-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     17.85%    YoY -     39.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,234,292 2,295,554 2,113,938 2,002,411 1,846,836 1,642,700 1,492,216 6.95%
  YoY % -2.67% 8.59% 5.57% 8.42% 12.43% 10.08% -
  Horiz. % 149.73% 153.84% 141.66% 134.19% 123.76% 110.08% 100.00%
PBT 61,919 97,079 126,467 109,249 79,270 102,587 53,876 2.34%
  YoY % -36.22% -23.24% 15.76% 37.82% -22.73% 90.41% -
  Horiz. % 114.93% 180.19% 234.74% 202.78% 147.13% 190.41% 100.00%
Tax -21,162 -26,952 -26,277 -41,209 -29,878 -34,308 -17,749 2.97%
  YoY % 21.48% -2.57% 36.23% -37.92% 12.91% -93.30% -
  Horiz. % 119.23% 151.85% 148.05% 232.18% 168.34% 193.30% 100.00%
NP 40,757 70,127 100,190 68,040 49,392 68,279 36,127 2.03%
  YoY % -41.88% -30.01% 47.25% 37.76% -27.66% 89.00% -
  Horiz. % 112.82% 194.11% 277.33% 188.34% 136.72% 189.00% 100.00%
NP to SH 40,668 69,407 99,663 66,756 47,949 67,151 35,734 2.18%
  YoY % -41.41% -30.36% 49.29% 39.22% -28.60% 87.92% -
  Horiz. % 113.81% 194.23% 278.90% 186.81% 134.18% 187.92% 100.00%
Tax Rate 34.18 % 27.76 % 20.78 % 37.72 % 37.69 % 33.44 % 32.94 % 0.62%
  YoY % 23.13% 33.59% -44.91% 0.08% 12.71% 1.52% -
  Horiz. % 103.76% 84.27% 63.08% 114.51% 114.42% 101.52% 100.00%
Total Cost 2,193,535 2,225,427 2,013,748 1,934,371 1,797,444 1,574,421 1,456,089 7.06%
  YoY % -1.43% 10.51% 4.10% 7.62% 14.17% 8.13% -
  Horiz. % 150.65% 152.84% 138.30% 132.85% 123.44% 108.13% 100.00%
Net Worth 542,147 524,177 528,477 502,293 480,568 481,394 451,517 3.09%
  YoY % 3.43% -0.81% 5.21% 4.52% -0.17% 6.62% -
  Horiz. % 120.07% 116.09% 117.04% 111.25% 106.43% 106.62% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 38,883 64,750 88,011 44,519 41,172 52,948 0 -
  YoY % -39.95% -26.43% 97.69% 8.13% -22.24% 0.00% -
  Horiz. % 73.44% 122.29% 166.22% 84.08% 77.76% 100.00% -
Div Payout % 95.61 % 93.29 % 88.31 % 66.69 % 85.87 % 78.85 % - % -
  YoY % 2.49% 5.64% 32.42% -22.34% 8.90% 0.00% -
  Horiz. % 121.26% 118.31% 112.00% 84.58% 108.90% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 542,147 524,177 528,477 502,293 480,568 481,394 451,517 3.09%
  YoY % 3.43% -0.81% 5.21% 4.52% -0.17% 6.62% -
  Horiz. % 120.07% 116.09% 117.04% 111.25% 106.43% 106.62% 100.00%
NOSH 259,400 258,981 259,057 258,914 258,370 117,700 106,994 15.89%
  YoY % 0.16% -0.03% 0.06% 0.21% 119.52% 10.01% -
  Horiz. % 242.44% 242.05% 242.12% 241.99% 241.48% 110.01% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.82 % 3.05 % 4.74 % 3.40 % 2.67 % 4.16 % 2.42 % -4.63%
  YoY % -40.33% -35.65% 39.41% 27.34% -35.82% 71.90% -
  Horiz. % 75.21% 126.03% 195.87% 140.50% 110.33% 171.90% 100.00%
ROE 7.50 % 13.24 % 18.86 % 13.29 % 9.98 % 13.95 % 7.91 % -0.88%
  YoY % -43.35% -29.80% 41.91% 33.17% -28.46% 76.36% -
  Horiz. % 94.82% 167.38% 238.43% 168.02% 126.17% 176.36% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 861.33 886.38 816.01 773.39 714.80 1,395.66 1,394.66 -7.71%
  YoY % -2.83% 8.62% 5.51% 8.20% -48.78% 0.07% -
  Horiz. % 61.76% 63.56% 58.51% 55.45% 51.25% 100.07% 100.00%
EPS 15.68 26.80 38.47 25.78 18.56 57.05 33.40 -11.83%
  YoY % -41.49% -30.34% 49.22% 38.90% -67.47% 70.81% -
  Horiz. % 46.95% 80.24% 115.18% 77.19% 55.57% 170.81% 100.00%
DPS 15.00 25.00 34.00 17.20 15.94 44.99 0.00 -
  YoY % -40.00% -26.47% 97.67% 7.90% -64.57% 0.00% -
  Horiz. % 33.34% 55.57% 75.57% 38.23% 35.43% 100.00% -
NAPS 2.0900 2.0240 2.0400 1.9400 1.8600 4.0900 4.2200 -11.04%
  YoY % 3.26% -0.78% 5.15% 4.30% -54.52% -3.08% -
  Horiz. % 49.53% 47.96% 48.34% 45.97% 44.08% 96.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 855.30 878.75 809.23 766.53 706.98 628.83 571.23 6.95%
  YoY % -2.67% 8.59% 5.57% 8.42% 12.43% 10.08% -
  Horiz. % 149.73% 153.83% 141.66% 134.19% 123.76% 110.08% 100.00%
EPS 15.57 26.57 38.15 25.55 18.36 25.71 13.68 2.18%
  YoY % -41.40% -30.35% 49.32% 39.16% -28.59% 87.94% -
  Horiz. % 113.82% 194.23% 278.87% 186.77% 134.21% 187.94% 100.00%
DPS 14.88 24.79 33.69 17.04 15.76 20.27 0.00 -
  YoY % -39.98% -26.42% 97.71% 8.12% -22.25% 0.00% -
  Horiz. % 73.41% 122.30% 166.21% 84.07% 77.75% 100.00% -
NAPS 2.0754 2.0066 2.0230 1.9228 1.8396 1.8428 1.7284 3.09%
  YoY % 3.43% -0.81% 5.21% 4.52% -0.17% 6.62% -
  Horiz. % 120.08% 116.10% 117.04% 111.25% 106.43% 106.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.5800 5.5000 7.1300 4.6100 4.4900 10.1800 5.9000 -
P/RPS 0.53 0.62 0.87 0.60 0.63 0.73 0.42 3.95%
  YoY % -14.52% -28.74% 45.00% -4.76% -13.70% 73.81% -
  Horiz. % 126.19% 147.62% 207.14% 142.86% 150.00% 173.81% 100.00%
P/EPS 29.21 20.52 18.53 17.88 24.19 17.84 17.67 8.73%
  YoY % 42.35% 10.74% 3.64% -26.09% 35.59% 0.96% -
  Horiz. % 165.31% 116.13% 104.87% 101.19% 136.90% 100.96% 100.00%
EY 3.42 4.87 5.40 5.59 4.13 5.60 5.66 -8.05%
  YoY % -29.77% -9.81% -3.40% 35.35% -26.25% -1.06% -
  Horiz. % 60.42% 86.04% 95.41% 98.76% 72.97% 98.94% 100.00%
DY 3.28 4.55 4.77 3.73 3.55 4.42 0.00 -
  YoY % -27.91% -4.61% 27.88% 5.07% -19.68% 0.00% -
  Horiz. % 74.21% 102.94% 107.92% 84.39% 80.32% 100.00% -
P/NAPS 2.19 2.72 3.50 2.38 2.41 2.49 1.40 7.73%
  YoY % -19.49% -22.29% 47.06% -1.24% -3.21% 77.86% -
  Horiz. % 156.43% 194.29% 250.00% 170.00% 172.14% 177.86% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 19/08/16 17/08/15 21/08/14 16/08/13 08/08/12 10/08/11 -
Price 4.1900 5.6200 5.6500 4.6200 4.6600 8.8300 5.9000 -
P/RPS 0.49 0.63 0.69 0.60 0.65 0.63 0.42 2.60%
  YoY % -22.22% -8.70% 15.00% -7.69% 3.17% 50.00% -
  Horiz. % 116.67% 150.00% 164.29% 142.86% 154.76% 150.00% 100.00%
P/EPS 26.73 20.97 14.69 17.92 25.11 15.48 17.67 7.14%
  YoY % 27.47% 42.75% -18.02% -28.63% 62.21% -12.39% -
  Horiz. % 151.27% 118.68% 83.14% 101.41% 142.11% 87.61% 100.00%
EY 3.74 4.77 6.81 5.58 3.98 6.46 5.66 -6.67%
  YoY % -21.59% -29.96% 22.04% 40.20% -38.39% 14.13% -
  Horiz. % 66.08% 84.28% 120.32% 98.59% 70.32% 114.13% 100.00%
DY 3.58 4.45 6.02 3.72 3.42 5.09 0.00 -
  YoY % -19.55% -26.08% 61.83% 8.77% -32.81% 0.00% -
  Horiz. % 70.33% 87.43% 118.27% 73.08% 67.19% 100.00% -
P/NAPS 2.00 2.78 2.77 2.38 2.51 2.16 1.40 6.12%
  YoY % -28.06% 0.36% 16.39% -5.18% 16.20% 54.29% -
  Horiz. % 142.86% 198.57% 197.86% 170.00% 179.29% 154.29% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
7. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
8. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
Partners & Brokers