[PHARMA] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

19-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 81.59%

YoY- -30.49%

Quarter Report

Pharma Q2 Fin Result.pdf

Latest QR

Upcoming QR

PHARMA's Result

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	1,387,998	1,200,652	1,136,261	1,090,991	984,749	993,744	937,972	6.74%
YoY %	15.60%	5.67%	4.15%	10.79%	-0.91%	5.95%	-	-
Horiz. %	147.98%	128.01%	121.14%	116.31%	104.99%	105.95%	100.00%	-
PBT	42,724	40,677	37,927	48,025	63,668	62,781	46,529	-1.41%
YoY %	5.03%	7.25%	-21.03%	-24.57%	1.41%	34.93%	-	-
Horiz. %	91.82%	87.42%	81.51%	103.22%	136.84%	134.93%	100.00%	-
Tax	-13,814	-17,322	-8,918	-13,914	-15,100	-20,178	-15,205	-1.58%
YoY %	20.25%	-94.24%	35.91%	7.85%	25.17%	-32.71%	-	-
Horiz. %	90.85%	113.92%	58.65%	91.51%	99.31%	132.71%	100.00%	-
NP	28,910	23,355	29,009	34,111	48,568	42,603	31,324	-1.32%
YoY %	23.79%	-19.49%	-14.96%	-29.77%	14.00%	36.01%	-	-
Horiz. %	92.29%	74.56%	92.61%	108.90%	155.05%	136.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,898	22,980	28,443	33,374	48,011	42,192	30,636	-0.96%
YoY %	25.75%	-19.21%	-14.77%	-30.49%	13.79%	37.72%	-	-
Horiz. %	94.33%	75.01%	92.84%	108.94%	156.71%	137.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.33%	42.58%	23.51%	28.97%	23.72%	32.14%	32.68%	-
YoY %	-24.07%	81.11%	-18.85%	22.13%	-26.20%	-1.65%	-	-
Horiz. %	98.93%	130.29%	71.94%	88.65%	72.58%	98.35%	100.00%	-
Total Cost	1,359,088	1,177,297	1,107,252	1,056,880	936,181	951,141	906,648	6.97%
YoY %	15.44%	6.33%	4.77%	12.89%	-1.57%	4.91%	-	-
Horiz. %	149.90%	129.85%	122.13%	116.57%	103.26%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	518,564	519,642	541,894	524,041	527,991	502,162	481,681	1.23%
YoY %	-0.21%	-4.11%	3.41%	-0.75%	5.14%	4.25%	-	-
Horiz. %	107.66%	107.88%	112.50%	108.79%	109.61%	104.25%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	22,149	23,383	20,742	23,302	36,234	20,707	17,661	3.84%
YoY %	-5.28%	12.73%	-10.99%	-35.69%	74.98%	17.25%	-	-
Horiz. %	125.41%	132.40%	117.45%	131.94%	205.16%	117.25%	100.00%	-
Div Payout %	76.65%	101.76%	72.93%	69.82%	75.47%	49.08%	57.65%	-
YoY %	-24.68%	39.53%	4.45%	-7.49%	53.77%	-14.87%	-	-
Horiz. %	132.96%	176.51%	126.50%	121.11%	130.91%	85.13%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	518,564	519,642	541,894	524,041	527,991	502,162	481,681	1.23%
YoY %	-0.21%	-4.11%	3.41%	-0.75%	5.14%	4.25%	-	-
Horiz. %	107.66%	107.88%	112.50%	108.79%	109.61%	104.25%	100.00%	-
NOSH	261,229	259,821	259,279	258,913	258,819	258,846	258,968	0.14%
YoY %	0.54%	0.21%	0.14%	0.04%	-0.01%	-0.05%	-	-
Horiz. %	100.87%	100.33%	100.12%	99.98%	99.94%	99.95%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	2.08%	1.95%	2.55%	3.13%	4.93%	4.29%	3.34%	-
YoY %	6.67%	-23.53%	-18.53%	-36.51%	14.92%	28.44%	-	-
Horiz. %	62.28%	58.38%	76.35%	93.71%	147.60%	128.44%	100.00%	-
ROE	5.57%	4.42%	5.25%	6.37%	9.09%	8.40%	6.36%	-
YoY %	26.02%	-15.81%	-17.58%	-29.92%	8.21%	32.08%	-	-
Horiz. %	87.58%	69.50%	82.55%	100.16%	142.92%	132.08%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	532.65	462.11	438.24	421.37	380.48	383.91	362.20	6.63%
YoY %	15.26%	5.45%	4.00%	10.75%	-0.89%	5.99%	-	-
Horiz. %	147.06%	127.58%	120.99%	116.34%	105.05%	105.99%	100.00%	-
EPS	11.09	8.84	10.97	12.89	18.55	16.30	11.83	-1.07%
YoY %	25.45%	-19.42%	-14.90%	-30.51%	13.80%	37.79%	-	-
Horiz. %	93.74%	74.73%	92.73%	108.96%	156.80%	137.79%	100.00%	-
DPS	8.50	9.00	8.00	9.00	14.00	8.00	6.82	3.73%
YoY %	-5.56%	12.50%	-11.11%	-35.71%	75.00%	17.30%	-	-
Horiz. %	124.63%	131.96%	117.30%	131.96%	205.28%	117.30%	100.00%	-
NAPS	1.99	2.00	2.09	2.024	2.04	1.94	1.86	1.13%
YoY %	-0.50%	-4.31%	3.26%	-0.78%	5.15%	4.30%	-	-
Horiz. %	106.99%	107.53%	112.37%	108.82%	109.68%	104.30%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 258,981
RPS	96.31	83.31	78.84	75.70	68.33	68.95	65.08	6.74%
YoY %	15.60%	5.67%	4.15%	10.79%	-0.90%	5.95%	-	-
Horiz. %	147.99%	128.01%	121.14%	116.32%	104.99%	105.95%	100.00%	-
EPS	2.01	1.59	1.97	2.32	3.33	2.93	2.13	-0.96%
YoY %	26.42%	-19.29%	-15.09%	-30.33%	13.65%	37.56%	-	-
Horiz. %	94.37%	74.65%	92.49%	108.92%	156.34%	137.56%	100.00%	-
DPS	1.54	1.62	1.44	1.62	2.51	1.44	1.23	3.81%
YoY %	-4.94%	12.50%	-11.11%	-35.46%	74.31%	17.07%	-	-
Horiz. %	125.20%	131.71%	117.07%	131.71%	204.07%	117.07%	100.00%	-
NAPS	0.3598	0.3606	0.376	0.3636	0.3663	0.3484	0.3342	1.23%
YoY %	-0.22%	-4.10%	3.41%	-0.74%	5.14%	4.25%	-	-
Horiz. %	107.66%	107.90%	112.51%	108.80%	109.61%	104.25%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	2.84	2.88	4.58	5.50	7.13	4.61	4.49	-
P/RPS	0.53	0.62	1.05	1.31	1.87	1.20	1.24	-13.20%
YoY %	-14.52%	-40.95%	-19.85%	-29.95%	55.83%	-3.23%	-	-
Horiz. %	42.74%	50.00%	84.68%	105.65%	150.81%	96.77%	100.00%	-
P/EPS	25.61	32.56	41.75	42.67	38.44	28.28	37.95	-6.34%
YoY %	-21.35%	-22.01%	-2.16%	11.00%	35.93%	-25.48%	-	-
Horiz. %	67.48%	85.80%	110.01%	112.44%	101.29%	74.52%	100.00%	-
EY	3.90	3.07	2.40	2.34	2.60	3.54	2.63	6.78%
YoY %	27.04%	27.92%	2.56%	-10.00%	-26.55%	34.60%	-	-
Horiz. %	148.29%	116.73%	91.25%	88.97%	98.86%	134.60%	100.00%	-
DY	2.99	3.13	1.75	1.64	1.96	1.74	1.52	11.93%
YoY %	-4.47%	78.86%	6.71%	-16.33%	12.64%	14.47%	-	-
Horiz. %	196.71%	205.92%	115.13%	107.89%	128.95%	114.47%	100.00%	-
P/NAPS	1.43	1.44	2.19	2.72	3.50	2.38	2.41	-8.32%
YoY %	-0.69%	-34.25%	-19.49%	-22.29%	47.06%	-1.24%	-	-
Horiz. %	59.34%	59.75%	90.87%	112.86%	145.23%	98.76%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	23/08/19	17/08/18	16/08/17	19/08/16	17/08/15	21/08/14	16/08/13	-
Price	2.66	3.11	4.19	5.62	5.65	4.62	4.66	-
P/RPS	0.50	0.67	0.96	1.33	1.48	1.20	1.29	-14.60%
YoY %	-25.37%	-30.21%	-27.82%	-10.14%	23.33%	-6.98%	-	-
Horiz. %	38.76%	51.94%	74.42%	103.10%	114.73%	93.02%	100.00%	-
P/EPS	23.99	35.16	38.20	43.60	30.46	28.34	39.39	-7.92%
YoY %	-31.77%	-7.96%	-12.39%	43.14%	7.48%	-28.05%	-	-
Horiz. %	60.90%	89.26%	96.98%	110.69%	77.33%	71.95%	100.00%	-
EY	4.17	2.84	2.62	2.29	3.28	3.53	2.54	8.60%
YoY %	46.83%	8.40%	14.41%	-30.18%	-7.08%	38.98%	-	-
Horiz. %	164.17%	111.81%	103.15%	90.16%	129.13%	138.98%	100.00%	-
DY	3.20	2.89	1.91	1.60	2.48	1.73	1.46	13.96%
YoY %	10.73%	51.31%	19.37%	-35.48%	43.35%	18.49%	-	-
Horiz. %	219.18%	197.95%	130.82%	109.59%	169.86%	118.49%	100.00%	-
P/NAPS	1.34	1.56	2.00	2.78	2.77	2.38	2.51	-9.92%
YoY %	-14.10%	-22.00%	-28.06%	0.36%	16.39%	-5.18%	-	-
Horiz. %	53.39%	62.15%	79.68%	110.76%	110.36%	94.82%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:50:00

EMA 5

10 Mins

SELL

2024-05-20 16:50:00

ADX

5 Mins

SELL

2024-05-20 16:10:00

EMA 5

5 Mins

SELL

2024-05-20 16:00:00

EMA 5

Hourly

SELL

2024-05-20 15:50:00

TURTLE SYSTEM 20

10 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

MBSB

MALAYSIA BUILDING SOCIETY BHD

335

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

PTRANS

PERAK TRANSIT BERHAD

298

HLIND

HONG LEONG INDUSTRIES BHD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

280

YTLPOWR

YTL POWER INTERNATIONAL BHD

256

NOTION

NOTION VTEC BHD

240

DNEX

DAGANG NEXCHANGE BERHAD

238

PBBANK

PUBLIC BANK BHD

235

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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