[PHARMA] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

19-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- 1.86%

YoY- -429.08%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	3,428,957	4,983,690	2,698,649	2,854,343	2,553,141	2,323,589	2,248,121	7.28%
YoY %	-31.20%	84.67%	-5.45%	11.80%	9.88%	3.36%	-	-
Horiz. %	152.53%	221.68%	120.04%	126.97%	113.57%	103.36%	100.00%	-
PBT	-609,092	282,990	36,437	-191,228	71,756	73,994	73,256	-
YoY %	-315.23%	676.66%	119.05%	-366.50%	-3.02%	1.01%	-	-
Horiz. %	-831.46%	386.30%	49.74%	-261.04%	97.95%	101.01%	100.00%	-
Tax	-22,048	-104,757	-9,755	44,548	-26,467	-20,676	-26,609	-3.08%
YoY %	78.95%	-973.88%	-121.90%	268.32%	-28.01%	22.30%	-	-
Horiz. %	82.86%	393.69%	36.66%	-167.42%	99.47%	77.70%	100.00%	-
NP	-631,140	178,233	26,682	-146,680	45,289	53,318	46,647	-
YoY %	-454.11%	567.99%	118.19%	-423.88%	-15.06%	14.30%	-	-
Horiz. %	-1,353.01%	382.09%	57.20%	-314.45%	97.09%	114.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-632,403	176,748	28,226	-146,437	44,499	52,386	46,143	-
YoY %	-457.80%	526.19%	119.28%	-429.08%	-15.06%	13.53%	-	-
Horiz. %	-1,370.53%	383.04%	61.17%	-317.35%	96.44%	113.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	37.02%	26.77%	-	36.88%	27.94%	36.32%	-
YoY %	-	38.29%	0.00%	-	32.00%	-23.07%	-	-
Horiz. %	-	101.93%	73.71%	-	101.54%	76.93%	100.00%	-
Total Cost	4,060,097	4,805,457	2,671,967	3,001,023	2,507,852	2,270,271	2,201,474	10.73%
YoY %	-15.51%	79.85%	-10.96%	19.67%	10.46%	3.13%	-	-
Horiz. %	184.43%	218.28%	121.37%	136.32%	113.92%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	-142,812	413,947	355,919	350,047	528,825	524,838	544,360	-
YoY %	-134.50%	16.30%	1.68%	-33.81%	0.76%	-3.59%	-	-
Horiz. %	-26.23%	76.04%	65.38%	64.30%	97.15%	96.41%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	14,409	121,759	23,534	22,188	44,226	51,913	41,456	-16.14%
YoY %	-88.17%	417.37%	6.07%	-49.83%	-14.81%	25.22%	-	-
Horiz. %	34.76%	293.71%	56.77%	53.52%	106.68%	125.22%	100.00%	-
Div Payout %	0.00%	68.89%	83.38%	0.00%	99.39%	99.10%	89.84%	-
YoY %	0.00%	-17.38%	0.00%	0.00%	0.29%	10.31%	-	-
Horiz. %	0.00%	76.68%	92.81%	0.00%	110.63%	110.31%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	-142,812	413,947	355,919	350,047	528,825	524,838	544,360	-
YoY %	-134.50%	16.30%	1.68%	-33.81%	0.76%	-3.59%	-	-
Horiz. %	-26.23%	76.04%	65.38%	64.30%	97.15%	96.41%	100.00%	-
NOSH	1,310,208	1,309,126	261,705	261,229	260,505	259,821	259,219	30.98%
YoY %	0.08%	400.23%	0.18%	0.28%	0.26%	0.23%	-	-
Horiz. %	505.44%	505.03%	100.96%	100.78%	100.50%	100.23%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	-18.41%	3.58%	0.99%	-5.14%	1.77%	2.29%	2.07%	-
YoY %	-614.25%	261.62%	119.26%	-390.40%	-22.71%	10.63%	-	-
Horiz. %	-889.37%	172.95%	47.83%	-248.31%	85.51%	110.63%	100.00%	-
ROE	0.00%	42.70%	7.93%	-41.83%	8.41%	9.98%	8.48%	-
YoY %	0.00%	438.46%	118.96%	-597.38%	-15.73%	17.69%	-	-
Horiz. %	0.00%	503.54%	93.51%	-493.28%	99.17%	117.69%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	261.71	380.45	1,031.18	1,092.66	980.07	894.30	867.27	-18.09%
YoY %	-31.21%	-63.11%	-5.63%	11.49%	9.59%	3.12%	-	-
Horiz. %	30.18%	43.87%	118.90%	125.99%	113.01%	103.12%	100.00%	-
EPS	-48.27	13.49	10.79	-56.06	17.08	20.16	17.80	-
YoY %	-457.82%	25.02%	119.25%	-428.22%	-15.28%	13.26%	-	-
Horiz. %	-271.18%	75.79%	60.62%	-314.94%	95.96%	113.26%	100.00%	-
DPS	1.10	9.30	9.00	8.50	17.00	20.00	16.00	-35.98%
YoY %	-88.17%	3.33%	5.88%	-50.00%	-15.00%	25.00%	-	-
Horiz. %	6.88%	58.13%	56.25%	53.12%	106.25%	125.00%	100.00%	-
NAPS	-0.109	0.316	1.36	1.34	2.03	2.02	2.10	-
YoY %	-134.49%	-76.76%	1.49%	-33.99%	0.50%	-3.81%	-	-
Horiz. %	-5.19%	15.05%	64.76%	63.81%	96.67%	96.19%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 261,229
RPS	237.92	345.79	187.25	198.05	177.15	161.22	155.99	7.28%
YoY %	-31.20%	84.67%	-5.45%	11.80%	9.88%	3.35%	-	-
Horiz. %	152.52%	221.67%	120.04%	126.96%	113.56%	103.35%	100.00%	-
EPS	-43.88	12.26	1.96	-10.16	3.09	3.63	3.20	-
YoY %	-457.91%	525.51%	119.29%	-428.80%	-14.88%	13.44%	-	-
Horiz. %	-1,371.25%	383.12%	61.25%	-317.50%	96.56%	113.44%	100.00%	-
DPS	1.00	8.45	1.63	1.54	3.07	3.60	2.88	-16.15%
YoY %	-88.17%	418.40%	5.84%	-49.84%	-14.72%	25.00%	-	-
Horiz. %	34.72%	293.40%	56.60%	53.47%	106.60%	125.00%	100.00%	-
NAPS	-0.0991	0.2872	0.247	0.2429	0.3669	0.3642	0.3777	-
YoY %	-134.51%	16.28%	1.69%	-33.80%	0.74%	-3.57%	-	-
Horiz. %	-26.24%	76.04%	65.40%	64.31%	97.14%	96.43%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.285	0.755	3.26	1.26	2.27	4.28	4.89	-
P/RPS	0.11	0.20	0.32	0.12	0.23	0.48	0.56	-23.74%
YoY %	-45.00%	-37.50%	166.67%	-47.83%	-52.08%	-14.29%	-	-
Horiz. %	19.64%	35.71%	57.14%	21.43%	41.07%	85.71%	100.00%	-
P/EPS	-0.59	5.60	30.23	-2.25	13.29	21.23	27.47	-
YoY %	-110.54%	-81.48%	1,443.56%	-116.93%	-37.40%	-22.72%	-	-
Horiz. %	-2.15%	20.39%	110.05%	-8.19%	48.38%	77.28%	100.00%	-
EY	-169.36	17.87	3.31	-44.49	7.53	4.71	3.64	-
YoY %	-1,047.73%	439.88%	107.44%	-690.84%	59.87%	29.40%	-	-
Horiz. %	-4,652.75%	490.93%	90.93%	-1,222.25%	206.87%	129.40%	100.00%	-
DY	3.86	12.32	2.76	6.75	7.49	4.67	3.27	2.80%
YoY %	-68.67%	346.38%	-59.11%	-9.88%	60.39%	42.81%	-	-
Horiz. %	118.04%	376.76%	84.40%	206.42%	229.05%	142.81%	100.00%	-
P/NAPS	0.00	2.39	2.40	0.94	1.12	2.12	2.33	-
YoY %	0.00%	-0.42%	155.32%	-16.07%	-47.17%	-9.01%	-	-
Horiz. %	0.00%	102.58%	103.00%	40.34%	48.07%	90.99%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	18/05/23	20/05/22	21/05/21	19/05/20	16/05/19	16/05/18	16/05/17	-
Price	0.38	0.72	4.03	1.88	2.36	4.07	4.72	-
P/RPS	0.15	0.19	0.39	0.17	0.24	0.46	0.54	-19.21%
YoY %	-21.05%	-51.28%	129.41%	-29.17%	-47.83%	-14.81%	-	-
Horiz. %	27.78%	35.19%	72.22%	31.48%	44.44%	85.19%	100.00%	-
P/EPS	-0.79	5.34	37.37	-3.35	13.82	20.19	26.52	-
YoY %	-114.79%	-85.71%	1,215.52%	-124.24%	-31.55%	-23.87%	-	-
Horiz. %	-2.98%	20.14%	140.91%	-12.63%	52.11%	76.13%	100.00%	-
EY	-127.02	18.74	2.68	-29.82	7.24	4.95	3.77	-
YoY %	-777.80%	599.25%	108.99%	-511.88%	46.26%	31.30%	-	-
Horiz. %	-3,369.23%	497.08%	71.09%	-790.98%	192.04%	131.30%	100.00%	-
DY	2.89	12.92	2.23	4.52	7.20	4.91	3.39	-2.62%
YoY %	-77.63%	479.37%	-50.66%	-37.22%	46.64%	44.84%	-	-
Horiz. %	85.25%	381.12%	65.78%	133.33%	212.39%	144.84%	100.00%	-
P/NAPS	0.00	2.28	2.96	1.40	1.16	2.01	2.25	-
YoY %	0.00%	-22.97%	111.43%	20.69%	-42.29%	-10.67%	-	-
Horiz. %	0.00%	101.33%	131.56%	62.22%	51.56%	89.33%	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