[PHARMA] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

16-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -11.87%

YoY- -41.41%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	2,898,216	2,572,302	2,388,351	2,234,292	2,295,554	2,113,938	2,002,411	6.35%
YoY %	12.67%	7.70%	6.90%	-2.67%	8.59%	5.57%	-	-
Horiz. %	144.74%	128.46%	119.27%	111.58%	114.64%	105.57%	100.00%	-
PBT	-189,383	72,267	75,814	61,919	97,079	126,467	109,249	-
YoY %	-362.06%	-4.68%	22.44%	-36.22%	-23.24%	15.76%	-	-
Horiz. %	-173.35%	66.15%	69.40%	56.68%	88.86%	115.76%	100.00%	-
Tax	43,048	-23,482	-26,481	-21,162	-26,952	-26,277	-41,209	-
YoY %	283.32%	11.33%	-25.13%	21.48%	-2.57%	36.23%	-	-
Horiz. %	-104.46%	56.98%	64.26%	51.35%	65.40%	63.77%	100.00%	-
NP	-146,335	48,785	49,333	40,757	70,127	100,190	68,040	-
YoY %	-399.96%	-1.11%	21.04%	-41.88%	-30.01%	47.25%	-	-
Horiz. %	-215.07%	71.70%	72.51%	59.90%	103.07%	147.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-145,739	48,386	48,260	40,668	69,407	99,663	66,756	-
YoY %	-401.20%	0.26%	18.67%	-41.41%	-30.36%	49.29%	-	-
Horiz. %	-218.32%	72.48%	72.29%	60.92%	103.97%	149.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	32.49%	34.93%	34.18%	27.76%	20.78%	37.72%	-
YoY %	-	-6.99%	2.19%	23.13%	33.59%	-44.91%	-	-
Horiz. %	-	86.13%	92.60%	90.62%	73.59%	55.09%	100.00%	-
Total Cost	3,044,551	2,523,517	2,339,018	2,193,535	2,225,427	2,013,748	1,934,371	7.84%
YoY %	20.65%	7.89%	6.63%	-1.43%	10.51%	4.10%	-	-
Horiz. %	157.39%	130.46%	120.92%	113.40%	115.05%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,891	518,564	519,642	542,147	524,177	528,477	502,293	-5.48%
YoY %	-30.98%	-0.21%	-4.15%	3.43%	-0.81%	5.21%	-	-
Horiz. %	71.25%	103.24%	103.45%	107.93%	104.36%	105.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	22,204	40,348	51,929	38,883	64,750	88,011	44,519	-10.93%
YoY %	-44.97%	-22.30%	33.55%	-39.95%	-26.43%	97.69%	-	-
Horiz. %	49.88%	90.63%	116.64%	87.34%	145.44%	197.69%	100.00%	-
Div Payout %	0.00%	83.39%	107.60%	95.61%	93.29%	88.31%	66.69%	-
YoY %	0.00%	-22.50%	12.54%	2.49%	5.64%	32.42%	-	-
Horiz. %	0.00%	125.04%	161.34%	143.36%	139.89%	132.42%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	357,891	518,564	519,642	542,147	524,177	528,477	502,293	-5.48%
YoY %	-30.98%	-0.21%	-4.15%	3.43%	-0.81%	5.21%	-	-
Horiz. %	71.25%	103.24%	103.45%	107.93%	104.36%	105.21%	100.00%	-
NOSH	261,705	261,229	259,821	259,400	258,981	259,057	258,914	0.17%
YoY %	0.18%	0.54%	0.16%	0.16%	-0.03%	0.06%	-	-
Horiz. %	101.08%	100.89%	100.35%	100.19%	100.03%	100.06%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-5.05%	1.90%	2.07%	1.82%	3.05%	4.74%	3.40%	-
YoY %	-365.79%	-8.21%	13.74%	-40.33%	-35.65%	39.41%	-	-
Horiz. %	-148.53%	55.88%	60.88%	53.53%	89.71%	139.41%	100.00%	-
ROE	-40.72%	9.33%	9.29%	7.50%	13.24%	18.86%	13.29%	-
YoY %	-536.44%	0.43%	23.87%	-43.35%	-29.80%	41.91%	-	-
Horiz. %	-306.40%	70.20%	69.90%	56.43%	99.62%	141.91%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	1,109.43	987.13	919.23	861.33	886.38	816.01	773.39	6.19%
YoY %	12.39%	7.39%	6.72%	-2.83%	8.62%	5.51%	-	-
Horiz. %	143.45%	127.64%	118.86%	111.37%	114.61%	105.51%	100.00%	-
EPS	-55.79	18.57	18.57	15.68	26.80	38.47	25.78	-
YoY %	-400.43%	0.00%	18.43%	-41.49%	-30.34%	49.22%	-	-
Horiz. %	-216.41%	72.03%	72.03%	60.82%	103.96%	149.22%	100.00%	-
DPS	8.50	15.50	20.00	15.00	25.00	34.00	17.20	-11.07%
YoY %	-45.16%	-22.50%	33.33%	-40.00%	-26.47%	97.67%	-	-
Horiz. %	49.42%	90.12%	116.28%	87.21%	145.35%	197.67%	100.00%	-
NAPS	1.37	1.99	2.00	2.09	2.024	2.04	1.94	-5.62%
YoY %	-31.16%	-0.50%	-4.31%	3.26%	-0.78%	5.15%	-	-
Horiz. %	70.62%	102.58%	103.09%	107.73%	104.33%	105.15%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 259,400
RPS	201.09	178.48	165.72	155.03	159.28	146.68	138.94	6.34%
YoY %	12.67%	7.70%	6.90%	-2.67%	8.59%	5.57%	-	-
Horiz. %	144.73%	128.46%	119.27%	111.58%	114.64%	105.57%	100.00%	-
EPS	-10.11	3.36	3.35	2.82	4.82	6.92	4.63	-
YoY %	-400.89%	0.30%	18.79%	-41.49%	-30.35%	49.46%	-	-
Horiz. %	-218.36%	72.57%	72.35%	60.91%	104.10%	149.46%	100.00%	-
DPS	1.54	2.80	3.60	2.70	4.49	6.11	3.09	-10.94%
YoY %	-45.00%	-22.22%	33.33%	-39.87%	-26.51%	97.73%	-	-
Horiz. %	49.84%	90.61%	116.50%	87.38%	145.31%	197.73%	100.00%	-
NAPS	0.2483	0.3598	0.3606	0.3762	0.3637	0.3667	0.3485	-5.48%
YoY %	-30.99%	-0.22%	-4.15%	3.44%	-0.82%	5.22%	-	-
Horiz. %	71.25%	103.24%	103.47%	107.95%	104.36%	105.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.22	2.84	2.88	4.58	5.50	7.13	4.61	-
P/RPS	0.20	0.29	0.31	0.53	0.62	0.87	0.60	-16.71%
YoY %	-31.03%	-6.45%	-41.51%	-14.52%	-28.74%	45.00%	-	-
Horiz. %	33.33%	48.33%	51.67%	88.33%	103.33%	145.00%	100.00%	-
P/EPS	-3.98	15.29	15.51	29.21	20.52	18.53	17.88	-
YoY %	-126.03%	-1.42%	-46.90%	42.35%	10.74%	3.64%	-	-
Horiz. %	-22.26%	85.51%	86.74%	163.37%	114.77%	103.64%	100.00%	-
EY	-25.13	6.54	6.45	3.42	4.87	5.40	5.59	-
YoY %	-484.25%	1.40%	88.60%	-29.77%	-9.81%	-3.40%	-	-
Horiz. %	-449.55%	116.99%	115.38%	61.18%	87.12%	96.60%	100.00%	-
DY	3.83	5.46	6.94	3.28	4.55	4.77	3.73	0.44%
YoY %	-29.85%	-21.33%	111.59%	-27.91%	-4.61%	27.88%	-	-
Horiz. %	102.68%	146.38%	186.06%	87.94%	121.98%	127.88%	100.00%	-
P/NAPS	1.62	1.43	1.44	2.19	2.72	3.50	2.38	-6.20%
YoY %	13.29%	-0.69%	-34.25%	-19.49%	-22.29%	47.06%	-	-
Horiz. %	68.07%	60.08%	60.50%	92.02%	114.29%	147.06%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	23/08/19	17/08/18	16/08/17	19/08/16	17/08/15	21/08/14	-
Price	4.42	2.66	3.11	4.19	5.62	5.65	4.62	-
P/RPS	0.40	0.27	0.34	0.49	0.63	0.69	0.60	-6.52%
YoY %	48.15%	-20.59%	-30.61%	-22.22%	-8.70%	15.00%	-	-
Horiz. %	66.67%	45.00%	56.67%	81.67%	105.00%	115.00%	100.00%	-
P/EPS	-7.92	14.33	16.74	26.73	20.97	14.69	17.92	-
YoY %	-155.27%	-14.40%	-37.37%	27.47%	42.75%	-18.02%	-	-
Horiz. %	-44.20%	79.97%	93.42%	149.16%	117.02%	81.98%	100.00%	-
EY	-12.62	6.98	5.97	3.74	4.77	6.81	5.58	-
YoY %	-280.80%	16.92%	59.63%	-21.59%	-29.96%	22.04%	-	-
Horiz. %	-226.16%	125.09%	106.99%	67.03%	85.48%	122.04%	100.00%	-
DY	1.92	5.83	6.43	3.58	4.45	6.02	3.72	-10.42%
YoY %	-67.07%	-9.33%	79.61%	-19.55%	-26.08%	61.83%	-	-
Horiz. %	51.61%	156.72%	172.85%	96.24%	119.62%	161.83%	100.00%	-
P/NAPS	3.23	1.34	1.56	2.00	2.78	2.77	2.38	5.21%
YoY %	141.04%	-14.10%	-22.00%	-28.06%	0.36%	16.39%	-	-
Horiz. %	135.71%	56.30%	65.55%	84.03%	116.81%	116.39%	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 - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:15:00

ADX

5 Mins

SELL

2024-05-16 16:15:00

OBV

5 Mins

SELL

2024-05-16 16:10:00

ADX

5 Mins

BUY

2024-05-16 16:00:00

EMA 5

30 Mins

BUY

2024-05-16 15:55:00

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

704

HARTA

HARTALEGA HOLDINGS BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

443

HLIND

HONG LEONG INDUSTRIES BHD

435

PTRANS

PERAK TRANSIT BERHAD

417

YTLPOWR

YTL POWER INTERNATIONAL BHD

415

MYEG

MY E.G. SERVICES BHD

397

MBSB

MALAYSIA BUILDING SOCIETY BHD

362

SNS

SNS NETWORK TECHNOLOGY BERHAD

310

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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