[PHARMA] YoY TTM 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- 0.24%

YoY- 49.29%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.93%	34.18%	27.76%	20.78%	37.72%	37.69%	33.44%	-
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	6.81%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
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%	-
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%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
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%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	2.07%	1.82%	3.05%	4.74%	3.40%	2.67%	4.16%	-
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%	-
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%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
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	2.00	2.09	2.024	2.04	1.94	1.86	4.09	-11.23%
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%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 259,057
RPS	165.72	155.03	159.28	146.68	138.94	128.14	113.98	6.43%
YoY %	6.90%	-2.67%	8.59%	5.57%	8.43%	12.42%	-	-
Horiz. %	145.39%	136.02%	139.74%	128.69%	121.90%	112.42%	100.00%	-
EPS	3.35	2.82	4.82	6.92	4.63	3.33	4.66	-5.34%
YoY %	18.79%	-41.49%	-30.35%	49.46%	39.04%	-28.54%	-	-
Horiz. %	71.89%	60.52%	103.43%	148.50%	99.36%	71.46%	100.00%	-
DPS	3.60	2.70	4.49	6.11	3.09	2.86	3.67	-0.32%
YoY %	33.33%	-39.87%	-26.51%	97.73%	8.04%	-22.07%	-	-
Horiz. %	98.09%	73.57%	122.34%	166.49%	84.20%	77.93%	100.00%	-
NAPS	0.3606	0.3762	0.3637	0.3667	0.3485	0.3334	0.334	1.28%
YoY %	-4.15%	3.44%	-0.82%	5.22%	4.53%	-0.18%	-	-
Horiz. %	107.96%	112.63%	108.89%	109.79%	104.34%	99.82%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.88	4.58	5.50	7.13	4.61	4.49	10.18	-
P/RPS	0.31	0.53	0.62	0.87	0.60	0.63	0.73	-13.29%
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	7.80%
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	-8.71%
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%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	17/08/18	16/08/17	19/08/16	17/08/15	21/08/14	16/08/13	08/08/12	-
Price	3.11	4.19	5.62	5.65	4.62	4.66	8.83	-
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	-1.30%
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	3.96%
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	-5.27%
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 ⃤ & 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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:50:00

OBV

10 Mins

SELL

2024-05-21 16:50:00

EMA 5

5 Mins

SELL

2024-05-21 16:35:00

EMA 5

5 Mins

BUY

2024-05-21 16:30:00

EMA 5

5 Mins

SELL

2024-05-21 15:00:00

ADX

30 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

367

TOPGLOV

TOP GLOVE CORPORATION BHD

340

MBSB

MALAYSIA BUILDING SOCIETY BHD

332

DNEX

DAGANG NEXCHANGE BERHAD

331

NOTION

NOTION VTEC BHD

322

PTRANS

PERAK TRANSIT BERHAD

319

HLIND

HONG LEONG INDUSTRIES BHD

315

PBBANK

PUBLIC BANK BHD

309

MAYBANK

MALAYAN BANKING BHD

288

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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