Highlights

[PHARMA] YoY TTM Result on 2015-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 17-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     0.24%    YoY -     49.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,388,351 2,234,292 2,295,554 2,113,938 2,002,411 1,846,836 1,642,700 6.43%
  YoY % 6.90% -2.67% 8.59% 5.57% 8.42% 12.43% -
  Horiz. % 145.39% 136.01% 139.74% 128.69% 121.90% 112.43% 100.00%
PBT 75,814 61,919 97,079 126,467 109,249 79,270 102,587 -4.91%
  YoY % 22.44% -36.22% -23.24% 15.76% 37.82% -22.73% -
  Horiz. % 73.90% 60.36% 94.63% 123.28% 106.49% 77.27% 100.00%
Tax -26,481 -21,162 -26,952 -26,277 -41,209 -29,878 -34,308 -4.22%
  YoY % -25.13% 21.48% -2.57% 36.23% -37.92% 12.91% -
  Horiz. % 77.19% 61.68% 78.56% 76.59% 120.11% 87.09% 100.00%
NP 49,333 40,757 70,127 100,190 68,040 49,392 68,279 -5.27%
  YoY % 21.04% -41.88% -30.01% 47.25% 37.76% -27.66% -
  Horiz. % 72.25% 59.69% 102.71% 146.74% 99.65% 72.34% 100.00%
NP to SH 48,260 40,668 69,407 99,663 66,756 47,949 67,151 -5.35%
  YoY % 18.67% -41.41% -30.36% 49.29% 39.22% -28.60% -
  Horiz. % 71.87% 60.56% 103.36% 148.42% 99.41% 71.40% 100.00%
Tax Rate 34.93 % 34.18 % 27.76 % 20.78 % 37.72 % 37.69 % 33.44 % 0.73%
  YoY % 2.19% 23.13% 33.59% -44.91% 0.08% 12.71% -
  Horiz. % 104.46% 102.21% 83.01% 62.14% 112.80% 112.71% 100.00%
Total Cost 2,339,018 2,193,535 2,225,427 2,013,748 1,934,371 1,797,444 1,574,421 6.82%
  YoY % 6.63% -1.43% 10.51% 4.10% 7.62% 14.17% -
  Horiz. % 148.56% 139.32% 141.35% 127.90% 122.86% 114.17% 100.00%
Net Worth 519,642 542,147 524,177 528,477 502,293 480,568 481,394 1.28%
  YoY % -4.15% 3.43% -0.81% 5.21% 4.52% -0.17% -
  Horiz. % 107.95% 112.62% 108.89% 109.78% 104.34% 99.83% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 51,929 38,883 64,750 88,011 44,519 41,172 52,948 -0.32%
  YoY % 33.55% -39.95% -26.43% 97.69% 8.13% -22.24% -
  Horiz. % 98.08% 73.44% 122.29% 166.22% 84.08% 77.76% 100.00%
Div Payout % 107.60 % 95.61 % 93.29 % 88.31 % 66.69 % 85.87 % 78.85 % 5.32%
  YoY % 12.54% 2.49% 5.64% 32.42% -22.34% 8.90% -
  Horiz. % 136.46% 121.26% 118.31% 112.00% 84.58% 108.90% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 519,642 542,147 524,177 528,477 502,293 480,568 481,394 1.28%
  YoY % -4.15% 3.43% -0.81% 5.21% 4.52% -0.17% -
  Horiz. % 107.95% 112.62% 108.89% 109.78% 104.34% 99.83% 100.00%
NOSH 259,821 259,400 258,981 259,057 258,914 258,370 117,700 14.10%
  YoY % 0.16% 0.16% -0.03% 0.06% 0.21% 119.52% -
  Horiz. % 220.75% 220.39% 220.03% 220.10% 219.98% 219.52% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.07 % 1.82 % 3.05 % 4.74 % 3.40 % 2.67 % 4.16 % -10.98%
  YoY % 13.74% -40.33% -35.65% 39.41% 27.34% -35.82% -
  Horiz. % 49.76% 43.75% 73.32% 113.94% 81.73% 64.18% 100.00%
ROE 9.29 % 7.50 % 13.24 % 18.86 % 13.29 % 9.98 % 13.95 % -6.55%
  YoY % 23.87% -43.35% -29.80% 41.91% 33.17% -28.46% -
  Horiz. % 66.59% 53.76% 94.91% 135.20% 95.27% 71.54% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 919.23 861.33 886.38 816.01 773.39 714.80 1,395.66 -6.72%
  YoY % 6.72% -2.83% 8.62% 5.51% 8.20% -48.78% -
  Horiz. % 65.86% 61.71% 63.51% 58.47% 55.41% 51.22% 100.00%
EPS 18.57 15.68 26.80 38.47 25.78 18.56 57.05 -17.05%
  YoY % 18.43% -41.49% -30.34% 49.22% 38.90% -67.47% -
  Horiz. % 32.55% 27.48% 46.98% 67.43% 45.19% 32.53% 100.00%
DPS 20.00 15.00 25.00 34.00 17.20 15.94 44.99 -12.63%
  YoY % 33.33% -40.00% -26.47% 97.67% 7.90% -64.57% -
  Horiz. % 44.45% 33.34% 55.57% 75.57% 38.23% 35.43% 100.00%
NAPS 2.0000 2.0900 2.0240 2.0400 1.9400 1.8600 4.0900 -11.24%
  YoY % -4.31% 3.26% -0.78% 5.15% 4.30% -54.52% -
  Horiz. % 48.90% 51.10% 49.49% 49.88% 47.43% 45.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 912.61 853.74 877.15 807.75 765.14 705.69 627.69 6.43%
  YoY % 6.90% -2.67% 8.59% 5.57% 8.42% 12.43% -
  Horiz. % 145.39% 136.01% 139.74% 128.69% 121.90% 112.43% 100.00%
EPS 18.44 15.54 26.52 38.08 25.51 18.32 25.66 -5.36%
  YoY % 18.66% -41.40% -30.36% 49.27% 39.25% -28.60% -
  Horiz. % 71.86% 60.56% 103.35% 148.40% 99.42% 71.40% 100.00%
DPS 19.84 14.86 24.74 33.63 17.01 15.73 20.23 -0.32%
  YoY % 33.51% -39.94% -26.43% 97.71% 8.14% -22.24% -
  Horiz. % 98.07% 73.46% 122.29% 166.24% 84.08% 77.76% 100.00%
NAPS 1.9856 2.0716 2.0029 2.0194 1.9193 1.8363 1.8394 1.28%
  YoY % -4.15% 3.43% -0.82% 5.22% 4.52% -0.17% -
  Horiz. % 107.95% 112.62% 108.89% 109.79% 104.34% 99.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.8800 4.5800 5.5000 7.1300 4.6100 4.4900 10.1800 -
P/RPS 0.31 0.53 0.62 0.87 0.60 0.63 0.73 -13.30%
  YoY % -41.51% -14.52% -28.74% 45.00% -4.76% -13.70% -
  Horiz. % 42.47% 72.60% 84.93% 119.18% 82.19% 86.30% 100.00%
P/EPS 15.51 29.21 20.52 18.53 17.88 24.19 17.84 -2.30%
  YoY % -46.90% 42.35% 10.74% 3.64% -26.09% 35.59% -
  Horiz. % 86.94% 163.73% 115.02% 103.87% 100.22% 135.59% 100.00%
EY 6.45 3.42 4.87 5.40 5.59 4.13 5.60 2.38%
  YoY % 88.60% -29.77% -9.81% -3.40% 35.35% -26.25% -
  Horiz. % 115.18% 61.07% 86.96% 96.43% 99.82% 73.75% 100.00%
DY 6.94 3.28 4.55 4.77 3.73 3.55 4.42 7.81%
  YoY % 111.59% -27.91% -4.61% 27.88% 5.07% -19.68% -
  Horiz. % 157.01% 74.21% 102.94% 107.92% 84.39% 80.32% 100.00%
P/NAPS 1.44 2.19 2.72 3.50 2.38 2.41 2.49 -8.72%
  YoY % -34.25% -19.49% -22.29% 47.06% -1.24% -3.21% -
  Horiz. % 57.83% 87.95% 109.24% 140.56% 95.58% 96.79% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 16/08/17 19/08/16 17/08/15 21/08/14 16/08/13 08/08/12 -
Price 3.1100 4.1900 5.6200 5.6500 4.6200 4.6600 8.8300 -
P/RPS 0.34 0.49 0.63 0.69 0.60 0.65 0.63 -9.76%
  YoY % -30.61% -22.22% -8.70% 15.00% -7.69% 3.17% -
  Horiz. % 53.97% 77.78% 100.00% 109.52% 95.24% 103.17% 100.00%
P/EPS 16.74 26.73 20.97 14.69 17.92 25.11 15.48 1.31%
  YoY % -37.37% 27.47% 42.75% -18.02% -28.63% 62.21% -
  Horiz. % 108.14% 172.67% 135.47% 94.90% 115.76% 162.21% 100.00%
EY 5.97 3.74 4.77 6.81 5.58 3.98 6.46 -1.31%
  YoY % 59.63% -21.59% -29.96% 22.04% 40.20% -38.39% -
  Horiz. % 92.41% 57.89% 73.84% 105.42% 86.38% 61.61% 100.00%
DY 6.43 3.58 4.45 6.02 3.72 3.42 5.09 3.97%
  YoY % 79.61% -19.55% -26.08% 61.83% 8.77% -32.81% -
  Horiz. % 126.33% 70.33% 87.43% 118.27% 73.08% 67.19% 100.00%
P/NAPS 1.56 2.00 2.78 2.77 2.38 2.51 2.16 -5.28%
  YoY % -22.00% -28.06% 0.36% 16.39% -5.18% 16.20% -
  Horiz. % 72.22% 92.59% 128.70% 128.24% 110.19% 116.20% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+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!
PARTNERS & BROKERS