[PHARMA] QoQ Annualized Quarter Result on 30-Jun-2015 [#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- -24.5%

YoY- 13.79%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Annualized Quarter Result
Revenue	2,236,780	2,189,312	2,012,216	1,969,498	1,887,616	2,122,933	1,994,440	7.93%
YoY %	2.17%	8.80%	2.17%	4.34%	-11.08%	6.44%	-	-
Horiz. %	112.15%	109.77%	100.89%	98.75%	94.64%	106.44%	100.00%	-
PBT	106,152	112,722	118,673	127,336	154,448	125,580	116,968	-6.25%
YoY %	-5.83%	-5.01%	-6.80%	-17.55%	22.99%	7.36%	-	-
Horiz. %	90.75%	96.37%	101.46%	108.86%	132.04%	107.36%	100.00%	-
Tax	-32,272	-28,138	-27,282	-30,200	-26,744	-31,355	-40,162	-13.55%
YoY %	-14.69%	-3.14%	9.66%	-12.92%	14.71%	21.93%	-	-
Horiz. %	80.35%	70.06%	67.93%	75.20%	66.59%	78.07%	100.00%	-
NP	73,880	84,584	91,390	97,136	127,704	94,225	76,805	-2.55%
YoY %	-12.65%	-7.45%	-5.92%	-23.94%	35.53%	22.68%	-	-
Horiz. %	96.19%	110.13%	118.99%	126.47%	166.27%	122.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,516	84,044	90,642	96,022	127,176	93,844	76,196	-2.35%
YoY %	-12.53%	-7.28%	-5.60%	-24.50%	35.52%	23.16%	-	-
Horiz. %	96.48%	110.30%	118.96%	126.02%	166.91%	123.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.40%	24.96%	22.99%	23.72%	17.32%	24.97%	34.34%	-
YoY %	21.79%	8.57%	-3.08%	36.95%	-30.64%	-27.29%	-	-
Horiz. %	88.53%	72.68%	66.95%	69.07%	50.44%	72.71%	100.00%	-
Total Cost	2,162,900	2,104,728	1,920,825	1,872,362	1,759,912	2,028,708	1,917,634	8.34%
YoY %	2.76%	9.57%	2.59%	6.39%	-13.25%	5.79%	-	-
Horiz. %	112.79%	109.76%	100.17%	97.64%	91.78%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,906	529,482	534,070	527,991	528,173	525,526	507,513	1.09%
YoY %	-2.56%	-0.86%	1.15%	-0.03%	0.50%	3.55%	-	-
Horiz. %	101.65%	104.33%	105.23%	104.03%	104.07%	103.55%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	41,417	77,674	79,389	72,469	72,494	72,486	55,239	-17.45%
YoY %	-46.68%	-2.16%	9.55%	-0.03%	0.01%	31.22%	-	-
Horiz. %	74.98%	140.61%	143.72%	131.19%	131.24%	131.22%	100.00%	-
Div Payout %	56.34%	92.42%	87.59%	75.47%	57.00%	77.24%	72.50%	-
YoY %	-39.04%	5.51%	16.06%	32.40%	-26.20%	6.54%	-	-
Horiz. %	77.71%	127.48%	120.81%	104.10%	78.62%	106.54%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	515,906	529,482	534,070	527,991	528,173	525,526	507,513	1.09%
YoY %	-2.56%	-0.86%	1.15%	-0.03%	0.50%	3.55%	-	-
Horiz. %	101.65%	104.33%	105.23%	104.03%	104.07%	103.55%	100.00%	-
NOSH	258,859	258,915	258,880	258,819	258,908	258,880	258,935	-0.01%
YoY %	-0.02%	0.01%	0.02%	-0.03%	0.01%	-0.02%	-	-
Horiz. %	99.97%	99.99%	99.98%	99.96%	99.99%	99.98%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	3.30%	3.86%	4.54%	4.93%	6.77%	4.44%	3.85%	-
YoY %	-14.51%	-14.98%	-7.91%	-27.18%	52.48%	15.32%	-	-
Horiz. %	85.71%	100.26%	117.92%	128.05%	175.84%	115.32%	100.00%	-
ROE	14.25%	15.87%	16.97%	18.19%	24.08%	17.86%	15.01%	-
YoY %	-10.21%	-6.48%	-6.71%	-24.46%	34.83%	18.99%	-	-
Horiz. %	94.94%	105.73%	113.06%	121.19%	160.43%	118.99%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	864.09	845.57	777.28	760.95	729.07	820.05	770.25	7.95%
YoY %	2.19%	8.79%	2.15%	4.37%	-11.09%	6.47%	-	-
Horiz. %	112.18%	109.78%	100.91%	98.79%	94.65%	106.47%	100.00%	-
EPS	28.40	32.46	35.01	37.10	49.12	36.25	29.43	-2.34%
YoY %	-12.51%	-7.28%	-5.63%	-24.47%	35.50%	23.17%	-	-
Horiz. %	96.50%	110.30%	118.96%	126.06%	166.90%	123.17%	100.00%	-
DPS	16.00	30.00	30.67	28.00	28.00	28.00	21.33	-17.42%
YoY %	-46.67%	-2.18%	9.54%	0.00%	0.00%	31.27%	-	-
Horiz. %	75.01%	140.65%	143.79%	131.27%	131.27%	131.27%	100.00%	-
NAPS	1.993	2.045	2.063	2.04	2.04	2.03	1.96	1.11%
YoY %	-2.54%	-0.87%	1.13%	0.00%	0.49%	3.57%	-	-
Horiz. %	101.68%	104.34%	105.26%	104.08%	104.08%	103.57%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 259,057
RPS	155.20	151.91	139.62	136.65	130.97	147.30	138.38	7.93%
YoY %	2.17%	8.80%	2.17%	4.34%	-11.09%	6.45%	-	-
Horiz. %	112.15%	109.78%	100.90%	98.75%	94.65%	106.45%	100.00%	-
EPS	5.10	5.83	6.29	6.66	8.82	6.51	5.29	-2.40%
YoY %	-12.52%	-7.31%	-5.56%	-24.49%	35.48%	23.06%	-	-
Horiz. %	96.41%	110.21%	118.90%	125.90%	166.73%	123.06%	100.00%	-
DPS	2.87	5.39	5.51	5.03	5.03	5.03	3.83	-17.48%
YoY %	-46.75%	-2.18%	9.54%	0.00%	0.00%	31.33%	-	-
Horiz. %	74.93%	140.73%	143.86%	131.33%	131.33%	131.33%	100.00%	-
NAPS	0.358	0.3674	0.3706	0.3663	0.3665	0.3646	0.3521	1.11%
YoY %	-2.56%	-0.86%	1.17%	-0.05%	0.52%	3.55%	-	-
Horiz. %	101.68%	104.35%	105.25%	104.03%	104.09%	103.55%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	5.76	6.36	6.50	7.13	6.00	4.58	4.63	-
P/RPS	0.67	0.75	0.84	0.94	0.82	0.56	0.60	7.62%
YoY %	-10.67%	-10.71%	-10.64%	14.63%	46.43%	-6.67%	-	-
Horiz. %	111.67%	125.00%	140.00%	156.67%	136.67%	93.33%	100.00%	-
P/EPS	20.28	19.59	18.56	19.22	12.21	12.63	15.73	18.43%
YoY %	3.52%	5.55%	-3.43%	57.41%	-3.33%	-19.71%	-	-
Horiz. %	128.93%	124.54%	117.99%	122.19%	77.62%	80.29%	100.00%	-
EY	4.93	5.10	5.39	5.20	8.19	7.91	6.36	-15.60%
YoY %	-3.33%	-5.38%	3.65%	-36.51%	3.54%	24.37%	-	-
Horiz. %	77.52%	80.19%	84.75%	81.76%	128.77%	124.37%	100.00%	-
DY	2.78	4.72	4.72	3.93	4.67	6.11	4.61	-28.60%
YoY %	-41.10%	0.00%	20.10%	-15.85%	-23.57%	32.54%	-	-
Horiz. %	60.30%	102.39%	102.39%	85.25%	101.30%	132.54%	100.00%	-
P/NAPS	2.89	3.11	3.15	3.50	2.94	2.26	2.36	14.44%
YoY %	-7.07%	-1.27%	-10.00%	19.05%	30.09%	-4.24%	-	-
Horiz. %	122.46%	131.78%	133.47%	148.31%	124.58%	95.76%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	13/05/16	15/02/16	26/11/15	17/08/15	18/05/15	23/02/15	21/11/14	-
Price	5.60	6.19	6.50	5.65	6.91	5.28	4.45	-
P/RPS	0.65	0.73	0.84	0.74	0.95	0.64	0.58	7.88%
YoY %	-10.96%	-13.10%	13.51%	-22.11%	48.44%	10.34%	-	-
Horiz. %	112.07%	125.86%	144.83%	127.59%	163.79%	110.34%	100.00%	-
P/EPS	19.72	19.07	18.56	15.23	14.07	14.57	15.12	19.35%
YoY %	3.41%	2.75%	21.86%	8.24%	-3.43%	-3.64%	-	-
Horiz. %	130.42%	126.12%	122.75%	100.73%	93.06%	96.36%	100.00%	-
EY	5.07	5.24	5.39	6.57	7.11	6.87	6.61	-16.19%
YoY %	-3.24%	-2.78%	-17.96%	-7.59%	3.49%	3.93%	-	-
Horiz. %	76.70%	79.27%	81.54%	99.39%	107.56%	103.93%	100.00%	-
DY	2.86	4.85	4.72	4.96	4.05	5.30	4.79	-29.07%
YoY %	-41.03%	2.75%	-4.84%	22.47%	-23.58%	10.65%	-	-
Horiz. %	59.71%	101.25%	98.54%	103.55%	84.55%	110.65%	100.00%	-
P/NAPS	2.81	3.03	3.15	2.77	3.39	2.60	2.27	15.27%
YoY %	-7.26%	-3.81%	13.72%	-18.29%	30.38%	14.54%	-	-
Horiz. %	123.79%	133.48%	138.77%	122.03%	149.34%	114.54%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:50:00

EMA 5

10 Mins

BUY

2024-05-10 16:50:00

EMA 5

5 Mins

BUY

2024-05-10 16:30:00

ADX

30 Mins

BUY

2024-05-10 16:00:00

EMA 5

10 Mins

SELL

2024-05-10 16:00:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

426

MPI

MALAYSIAN PACIFIC INDUSTRIES

418

HLIND

HONG LEONG INDUSTRIES BHD

413

MYEG

MY E.G. SERVICES BHD

390

VSTECS

VSTECS BERHAD

371

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

GENTING

GENTING BHD

275

SNS

SNS NETWORK TECHNOLOGY BERHAD

267

PBBANK

PUBLIC BANK BHD

265

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More