[PHARMA] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

23-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 8.74%

YoY- 0.26%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	4,567,669	3,230,009	2,898,216	2,572,302	2,388,351	2,234,292	2,295,554	12.14%
YoY %	41.41%	11.45%	12.67%	7.70%	6.90%	-2.67%	-	-
Horiz. %	198.98%	140.71%	126.25%	112.06%	104.04%	97.33%	100.00%	-
PBT	265,267	44,355	-189,383	72,267	75,814	61,919	97,079	18.22%
YoY %	498.05%	123.42%	-362.06%	-4.68%	22.44%	-36.22%	-	-
Horiz. %	273.25%	45.69%	-195.08%	74.44%	78.10%	63.78%	100.00%	-
Tax	-100,008	-13,392	43,048	-23,482	-26,481	-21,162	-26,952	24.41%
YoY %	-646.77%	-131.11%	283.32%	11.33%	-25.13%	21.48%	-	-
Horiz. %	371.06%	49.69%	-159.72%	87.13%	98.25%	78.52%	100.00%	-
NP	165,259	30,963	-146,335	48,785	49,333	40,757	70,127	15.35%
YoY %	433.73%	121.16%	-399.96%	-1.11%	21.04%	-41.88%	-	-
Horiz. %	235.66%	44.15%	-208.67%	69.57%	70.35%	58.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	163,766	31,951	-145,739	48,386	48,260	40,668	69,407	15.37%
YoY %	412.55%	121.92%	-401.20%	0.26%	18.67%	-41.41%	-	-
Horiz. %	235.95%	46.03%	-209.98%	69.71%	69.53%	58.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.70%	30.19%	-	32.49%	34.93%	34.18%	27.76%	-
YoY %	24.88%	0.00%	-	-6.99%	2.19%	23.13%	-	-
Horiz. %	135.81%	108.75%	-	117.04%	125.83%	123.13%	100.00%	-
Total Cost	4,402,410	3,199,046	3,044,551	2,523,517	2,339,018	2,193,535	2,225,427	12.03%
YoY %	37.62%	5.07%	20.65%	7.89%	6.63%	-1.43%	-	-
Horiz. %	197.82%	143.75%	136.81%	113.39%	105.10%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,087	357,275	357,891	518,564	519,642	542,147	524,177	-4.16%
YoY %	13.66%	-0.17%	-30.98%	-0.21%	-4.15%	3.43%	-	-
Horiz. %	77.47%	68.16%	68.28%	98.93%	99.13%	103.43%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	108,678	36,634	22,204	40,348	51,929	38,883	64,750	9.01%
YoY %	196.66%	64.99%	-44.97%	-22.30%	33.55%	-39.95%	-	-
Horiz. %	167.84%	56.58%	34.29%	62.31%	80.20%	60.05%	100.00%	-
Div Payout %	66.36%	114.66%	0.00%	83.39%	107.60%	95.61%	93.29%	-
YoY %	-42.12%	0.00%	0.00%	-22.50%	12.54%	2.49%	-	-
Horiz. %	71.13%	122.91%	0.00%	89.39%	115.34%	102.49%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	406,087	357,275	357,891	518,564	519,642	542,147	524,177	-4.16%
YoY %	13.66%	-0.17%	-30.98%	-0.21%	-4.15%	3.43%	-	-
Horiz. %	77.47%	68.16%	68.28%	98.93%	99.13%	103.43%	100.00%	-
NOSH	1,309,126	261,991	261,705	261,229	259,821	259,400	258,981	30.98%
YoY %	399.68%	0.11%	0.18%	0.54%	0.16%	0.16%	-	-
Horiz. %	505.49%	101.16%	101.05%	100.87%	100.32%	100.16%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	3.62%	0.96%	-5.05%	1.90%	2.07%	1.82%	3.05%	-
YoY %	277.08%	119.01%	-365.79%	-8.21%	13.74%	-40.33%	-	-
Horiz. %	118.69%	31.48%	-165.57%	62.30%	67.87%	59.67%	100.00%	-
ROE	40.33%	8.94%	-40.72%	9.33%	9.29%	7.50%	13.24%	-
YoY %	351.12%	121.95%	-536.44%	0.43%	23.87%	-43.35%	-	-
Horiz. %	304.61%	67.52%	-307.55%	70.47%	70.17%	56.65%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	348.69	246.81	1,109.43	987.13	919.23	861.33	886.38	-14.39%
YoY %	41.28%	-77.75%	12.39%	7.39%	6.72%	-2.83%	-	-
Horiz. %	39.34%	27.84%	125.16%	111.37%	103.71%	97.17%	100.00%	-
EPS	12.50	2.44	-55.79	18.57	18.57	15.68	26.80	-11.93%
YoY %	412.30%	104.37%	-400.43%	0.00%	18.43%	-41.49%	-	-
Horiz. %	46.64%	9.10%	-208.17%	69.29%	69.29%	58.51%	100.00%	-
DPS	8.30	2.80	8.50	15.50	20.00	15.00	25.00	-16.78%
YoY %	196.43%	-67.06%	-45.16%	-22.50%	33.33%	-40.00%	-	-
Horiz. %	33.20%	11.20%	34.00%	62.00%	80.00%	60.00%	100.00%	-
NAPS	0.31	0.273	1.37	1.99	2.00	2.09	2.024	-26.84%
YoY %	13.55%	-80.07%	-31.16%	-0.50%	-4.31%	3.26%	-	-
Horiz. %	15.32%	13.49%	67.69%	98.32%	98.81%	103.26%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 261,229
RPS	316.93	224.11	201.09	178.48	165.72	155.03	159.28	12.14%
YoY %	41.42%	11.45%	12.67%	7.70%	6.90%	-2.67%	-	-
Horiz. %	198.98%	140.70%	126.25%	112.05%	104.04%	97.33%	100.00%	-
EPS	11.36	2.22	-10.11	3.36	3.35	2.82	4.82	15.35%
YoY %	411.71%	121.96%	-400.89%	0.30%	18.79%	-41.49%	-	-
Horiz. %	235.68%	46.06%	-209.75%	69.71%	69.50%	58.51%	100.00%	-
DPS	7.54	2.54	1.54	2.80	3.60	2.70	4.49	9.01%
YoY %	196.85%	64.94%	-45.00%	-22.22%	33.33%	-39.87%	-	-
Horiz. %	167.93%	56.57%	34.30%	62.36%	80.18%	60.13%	100.00%	-
NAPS	0.2818	0.2479	0.2483	0.3598	0.3606	0.3762	0.3637	-4.16%
YoY %	13.67%	-0.16%	-30.99%	-0.22%	-4.15%	3.44%	-	-
Horiz. %	77.48%	68.16%	68.27%	98.93%	99.15%	103.44%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.595	5.29	2.22	2.84	2.88	4.58	5.50	-
P/RPS	0.17	2.14	0.20	0.29	0.31	0.53	0.62	-19.39%
YoY %	-92.06%	970.00%	-31.03%	-6.45%	-41.51%	-14.52%	-	-
Horiz. %	27.42%	345.16%	32.26%	46.77%	50.00%	85.48%	100.00%	-
P/EPS	4.76	216.68	-3.98	15.29	15.51	29.21	20.52	-21.60%
YoY %	-97.80%	5,544.22%	-126.03%	-1.42%	-46.90%	42.35%	-	-
Horiz. %	23.20%	1,055.95%	-19.40%	74.51%	75.58%	142.35%	100.00%	-
EY	21.01	0.46	-25.13	6.54	6.45	3.42	4.87	27.57%
YoY %	4,467.39%	101.83%	-484.25%	1.40%	88.60%	-29.77%	-	-
Horiz. %	431.42%	9.45%	-516.02%	134.29%	132.44%	70.23%	100.00%	-
DY	13.95	0.53	3.83	5.46	6.94	3.28	4.55	20.51%
YoY %	2,532.08%	-86.16%	-29.85%	-21.33%	111.59%	-27.91%	-	-
Horiz. %	306.59%	11.65%	84.18%	120.00%	152.53%	72.09%	100.00%	-
P/NAPS	1.92	19.38	1.62	1.43	1.44	2.19	2.72	-5.63%
YoY %	-90.09%	1,096.30%	13.29%	-0.69%	-34.25%	-19.49%	-	-
Horiz. %	70.59%	712.50%	59.56%	52.57%	52.94%	80.51%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	19/08/22	20/08/21	19/08/20	23/08/19	17/08/18	16/08/17	19/08/16	-
Price	0.595	0.925	4.42	2.66	3.11	4.19	5.62	-
P/RPS	0.17	0.37	0.40	0.27	0.34	0.49	0.63	-19.60%
YoY %	-54.05%	-7.50%	48.15%	-20.59%	-30.61%	-22.22%	-	-
Horiz. %	26.98%	58.73%	63.49%	42.86%	53.97%	77.78%	100.00%	-
P/EPS	4.76	37.89	-7.92	14.33	16.74	26.73	20.97	-21.88%
YoY %	-87.44%	578.41%	-155.27%	-14.40%	-37.37%	27.47%	-	-
Horiz. %	22.70%	180.69%	-37.77%	68.34%	79.83%	127.47%	100.00%	-
EY	21.01	2.64	-12.62	6.98	5.97	3.74	4.77	28.01%
YoY %	695.83%	120.92%	-280.80%	16.92%	59.63%	-21.59%	-	-
Horiz. %	440.46%	55.35%	-264.57%	146.33%	125.16%	78.41%	100.00%	-
DY	13.95	3.03	1.92	5.83	6.43	3.58	4.45	20.96%
YoY %	360.40%	57.81%	-67.07%	-9.33%	79.61%	-19.55%	-	-
Horiz. %	313.48%	68.09%	43.15%	131.01%	144.49%	80.45%	100.00%	-
P/NAPS	1.92	3.39	3.23	1.34	1.56	2.00	2.78	-5.97%
YoY %	-43.36%	4.95%	141.04%	-14.10%	-22.00%	-28.06%	-	-
Horiz. %	69.06%	121.94%	116.19%	48.20%	56.12%	71.94%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:00:00

EMA 5

Hourly

BUY

2024-05-16 12:00:00

EMA 5

30 Mins

BUY

2024-05-16 11:50:00

EMA 5

10 Mins

BUY

2024-05-16 11:45:00

EMA 5

5 Mins

BUY

2024-05-16 11:45:00

ADX

5 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

279,170,300

REVENUE

0.235

-0.01

271,834,000

TOPGLOV

1.20

-0.06

254,079,500

HSI-HUZ

0.205

-0.04

232,343,800

MQTECH

0.015

-0.005

156,871,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

95,305,600

MYEG

1.04

+0.01

87,140,500

SUPERMX

1.01

-0.07

86,643,000

SINKUNG

0.15

+0.01

83,583,600

More active Stocks

MPI

33.54

+1.02

156,800

F&N

33.24

+0.76

195,000

HEIM

24.80

+0.60

294,200

UTDPLT

26.20

+0.58

262,800

NESTLE

129.50

+0.50

27,800

CARLSBG

20.08

+0.46

339,200

ALLIANZ

22.06

+0.38

31,100

KSENG

6.31

+0.33

495,600

PENTA

4.74

+0.29

3,640,900

TOMEI

2.03

+0.29

3,412,600

More gainer Stocks

AJI

16.18

-0.38

197,800

AIRPORT

10.08

-0.32

22,544,600

HARTA

3.57

-0.25

31,447,600

KOSSAN

2.49

-0.25

19,154,100

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

771,000

ICAP

3.31

-0.13

324,600

KUAISHO-C17

0.08

-0.12

58,800

HARTA-C1W

0.415

-0.10

1,230,700

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