Highlights

[PHARMA] YoY TTM Result on 2011-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     37.40%    YoY -     71.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 2,122,933 1,946,639 1,812,346 1,520,981 1,378,348 1,300,796 1,305,646 8.43%
  YoY % 9.06% 7.41% 19.16% 10.35% 5.96% -0.37% -
  Horiz. % 162.60% 149.09% 138.81% 116.49% 105.57% 99.63% 100.00%
PBT 125,580 92,997 103,314 73,186 45,462 81,438 90,599 5.59%
  YoY % 35.04% -9.99% 41.17% 60.98% -44.18% -10.11% -
  Horiz. % 138.61% 102.65% 114.03% 80.78% 50.18% 89.89% 100.00%
Tax -31,355 -36,236 -40,108 -20,401 -15,152 -19,709 -29,190 1.20%
  YoY % 13.47% 9.65% -96.60% -34.64% 23.12% 32.48% -
  Horiz. % 107.42% 124.14% 137.40% 69.89% 51.91% 67.52% 100.00%
NP 94,225 56,761 63,206 52,785 30,310 61,729 61,409 7.39%
  YoY % 66.00% -10.20% 19.74% 74.15% -50.90% 0.52% -
  Horiz. % 153.44% 92.43% 102.93% 85.96% 49.36% 100.52% 100.00%
NP to SH 93,844 55,200 61,711 52,157 30,384 60,192 60,031 7.73%
  YoY % 70.01% -10.55% 18.32% 71.66% -49.52% 0.27% -
  Horiz. % 156.33% 91.95% 102.80% 86.88% 50.61% 100.27% 100.00%
Tax Rate 24.97 % 38.96 % 38.82 % 27.88 % 33.33 % 24.20 % 32.22 % -4.16%
  YoY % -35.91% 0.36% 39.24% -16.35% 37.73% -24.89% -
  Horiz. % 77.50% 120.92% 120.48% 86.53% 103.45% 75.11% 100.00%
Total Cost 2,028,708 1,889,878 1,749,140 1,468,196 1,348,038 1,239,067 1,244,237 8.49%
  YoY % 7.35% 8.05% 19.14% 8.91% 8.79% -0.42% -
  Horiz. % 163.05% 151.89% 140.58% 118.00% 108.34% 99.58% 100.00%
Net Worth 525,351 486,672 472,037 514,153 421,262 431,217 388,298 5.16%
  YoY % 7.95% 3.10% -8.19% 22.05% -2.31% 11.05% -
  Horiz. % 135.30% 125.33% 121.57% 132.41% 108.49% 111.05% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 72,463 41,446 41,188 35,296 50,261 97,382 48,140 7.05%
  YoY % 74.83% 0.63% 16.69% -29.77% -48.39% 102.29% -
  Horiz. % 150.52% 86.09% 85.56% 73.32% 104.41% 202.29% 100.00%
Div Payout % 77.22 % 75.08 % 66.74 % 67.67 % 165.42 % 161.79 % 80.19 % -0.63%
  YoY % 2.85% 12.50% -1.37% -59.09% 2.24% 101.76% -
  Horiz. % 96.30% 93.63% 83.23% 84.39% 206.29% 201.76% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 525,351 486,672 472,037 514,153 421,262 431,217 388,298 5.16%
  YoY % 7.95% 3.10% -8.19% 22.05% -2.31% 11.05% -
  Horiz. % 135.30% 125.33% 121.57% 132.41% 108.49% 111.05% 100.00%
NOSH 258,794 258,868 117,715 117,655 106,919 107,001 106,969 15.86%
  YoY % -0.03% 119.91% 0.05% 10.04% -0.08% 0.03% -
  Horiz. % 241.93% 242.00% 110.05% 109.99% 99.95% 100.03% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.44 % 2.92 % 3.49 % 3.47 % 2.20 % 4.75 % 4.70 % -0.94%
  YoY % 52.05% -16.33% 0.58% 57.73% -53.68% 1.06% -
  Horiz. % 94.47% 62.13% 74.26% 73.83% 46.81% 101.06% 100.00%
ROE 17.86 % 11.34 % 13.07 % 10.14 % 7.21 % 13.96 % 15.46 % 2.43%
  YoY % 57.50% -13.24% 28.90% 40.64% -48.35% -9.70% -
  Horiz. % 115.52% 73.35% 84.54% 65.59% 46.64% 90.30% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 820.32 751.98 1,539.60 1,292.74 1,289.15 1,215.67 1,220.58 -6.41%
  YoY % 9.09% -51.16% 19.10% 0.28% 6.04% -0.40% -
  Horiz. % 67.21% 61.61% 126.14% 105.91% 105.62% 99.60% 100.00%
EPS 36.26 21.32 52.42 44.33 28.42 56.25 56.12 -7.02%
  YoY % 70.08% -59.33% 18.25% 55.98% -49.48% 0.23% -
  Horiz. % 64.61% 37.99% 93.41% 78.99% 50.64% 100.23% 100.00%
DPS 28.00 16.01 35.00 30.00 47.00 91.00 45.00 -7.60%
  YoY % 74.89% -54.26% 16.67% -36.17% -48.35% 102.22% -
  Horiz. % 62.22% 35.58% 77.78% 66.67% 104.44% 202.22% 100.00%
NAPS 2.0300 1.8800 4.0100 4.3700 3.9400 4.0300 3.6300 -9.23%
  YoY % 7.98% -53.12% -8.24% 10.91% -2.23% 11.02% -
  Horiz. % 55.92% 51.79% 110.47% 120.39% 108.54% 111.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 811.19 743.83 692.51 581.18 526.68 497.05 498.90 8.43%
  YoY % 9.06% 7.41% 19.16% 10.35% 5.96% -0.37% -
  Horiz. % 162.60% 149.09% 138.81% 116.49% 105.57% 99.63% 100.00%
EPS 35.86 21.09 23.58 19.93 11.61 23.00 22.94 7.73%
  YoY % 70.03% -10.56% 18.31% 71.66% -49.52% 0.26% -
  Horiz. % 156.32% 91.94% 102.79% 86.88% 50.61% 100.26% 100.00%
DPS 27.69 15.84 15.74 13.49 19.21 37.21 18.40 7.05%
  YoY % 74.81% 0.64% 16.68% -29.78% -48.37% 102.23% -
  Horiz. % 150.49% 86.09% 85.54% 73.32% 104.40% 202.23% 100.00%
NAPS 2.0074 1.8596 1.8037 1.9646 1.6097 1.6477 1.4837 5.17%
  YoY % 7.95% 3.10% -8.19% 22.05% -2.31% 11.05% -
  Horiz. % 135.30% 125.34% 121.57% 132.41% 108.49% 111.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.5800 4.4500 8.1000 5.3600 5.3100 4.0000 3.3600 -
P/RPS 0.56 0.59 0.53 0.41 0.41 0.33 0.28 12.24%
  YoY % -5.08% 11.32% 29.27% 0.00% 24.24% 17.86% -
  Horiz. % 200.00% 210.71% 189.29% 146.43% 146.43% 117.86% 100.00%
P/EPS 12.63 20.87 15.45 12.09 18.69 7.11 5.99 13.23%
  YoY % -39.48% 35.08% 27.79% -35.31% 162.87% 18.70% -
  Horiz. % 210.85% 348.41% 257.93% 201.84% 312.02% 118.70% 100.00%
EY 7.92 4.79 6.47 8.27 5.35 14.06 16.70 -11.69%
  YoY % 65.34% -25.97% -21.77% 54.58% -61.95% -15.81% -
  Horiz. % 47.43% 28.68% 38.74% 49.52% 32.04% 84.19% 100.00%
DY 6.11 3.60 4.32 5.60 8.85 22.75 13.39 -12.25%
  YoY % 69.72% -16.67% -22.86% -36.72% -61.10% 69.90% -
  Horiz. % 45.63% 26.89% 32.26% 41.82% 66.09% 169.90% 100.00%
P/NAPS 2.26 2.37 2.02 1.23 1.35 0.99 0.93 15.94%
  YoY % -4.64% 17.33% 64.23% -8.89% 36.36% 6.45% -
  Horiz. % 243.01% 254.84% 217.20% 132.26% 145.16% 106.45% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 23/02/15 24/02/14 18/02/13 22/02/12 25/02/11 19/02/10 27/02/09 -
Price 5.2800 4.2900 7.8000 5.9000 5.3500 4.0500 2.7300 -
P/RPS 0.64 0.57 0.51 0.46 0.42 0.33 0.22 19.47%
  YoY % 12.28% 11.76% 10.87% 9.52% 27.27% 50.00% -
  Horiz. % 290.91% 259.09% 231.82% 209.09% 190.91% 150.00% 100.00%
P/EPS 14.56 20.12 14.88 13.31 18.83 7.20 4.86 20.06%
  YoY % -27.63% 35.22% 11.80% -29.31% 161.53% 48.15% -
  Horiz. % 299.59% 413.99% 306.17% 273.87% 387.45% 148.15% 100.00%
EY 6.87 4.97 6.72 7.51 5.31 13.89 20.56 -16.69%
  YoY % 38.23% -26.04% -10.52% 41.43% -61.77% -32.44% -
  Horiz. % 33.41% 24.17% 32.68% 36.53% 25.83% 67.56% 100.00%
DY 5.30 3.73 4.49 5.08 8.79 22.47 16.48 -17.22%
  YoY % 42.09% -16.93% -11.61% -42.21% -60.88% 36.35% -
  Horiz. % 32.16% 22.63% 27.25% 30.83% 53.34% 136.35% 100.00%
P/NAPS 2.60 2.28 1.95 1.35 1.36 1.00 0.75 23.01%
  YoY % 14.04% 16.92% 44.44% -0.74% 36.00% 33.33% -
  Horiz. % 346.67% 304.00% 260.00% 180.00% 181.33% 133.33% 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
 
 

287  507  653  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS