[PHARMA] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

21-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- -27.04%

YoY- -45.74%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	2,293,580	2,234,292	2,248,121	2,189,022	2,286,356	2,295,554	2,276,603	0.49%
YoY %	2.65%	-0.62%	2.70%	-4.26%	-0.40%	0.83%	-	-
Horiz. %	100.75%	98.14%	98.75%	96.15%	100.43%	100.83%	100.00%	-
PBT	57,267	61,919	73,256	72,017	91,665	97,079	100,648	-31.31%
YoY %	-7.51%	-15.48%	1.72%	-21.43%	-5.58%	-3.55%	-	-
Horiz. %	56.90%	61.52%	72.78%	71.55%	91.07%	96.45%	100.00%	-
Tax	-25,268	-21,162	-26,609	-26,158	-28,865	-26,952	-29,520	-9.84%
YoY %	-19.40%	20.47%	-1.72%	9.38%	-7.10%	8.70%	-	-
Horiz. %	85.60%	71.69%	90.14%	88.61%	97.78%	91.30%	100.00%	-
NP	31,999	40,757	46,647	45,859	62,800	70,127	71,128	-41.25%
YoY %	-21.49%	-12.63%	1.72%	-26.98%	-10.45%	-1.41%	-	-
Horiz. %	44.99%	57.30%	65.58%	64.47%	88.29%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,187	40,668	46,143	45,599	62,497	69,407	70,629	-41.98%
YoY %	-23.31%	-11.87%	1.19%	-27.04%	-9.96%	-1.73%	-	-
Horiz. %	44.16%	57.58%	65.33%	64.56%	88.49%	98.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.12%	34.18%	36.32%	36.32%	31.49%	27.76%	29.33%	-
YoY %	29.08%	-5.89%	0.00%	15.34%	13.44%	-5.35%	-	-
Horiz. %	150.43%	116.54%	123.83%	123.83%	107.36%	94.65%	100.00%	-
Total Cost	2,261,581	2,193,535	2,201,474	2,143,163	2,223,556	2,225,427	2,205,475	1.68%
YoY %	3.10%	-0.36%	2.72%	-3.62%	-0.08%	0.90%	-	-
Horiz. %	102.54%	99.46%	99.82%	97.17%	100.82%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	531,892	542,147	544,360	531,169	531,250	524,177	515,906	2.05%
YoY %	-1.89%	-0.41%	2.48%	-0.02%	1.35%	1.60%	-	-
Horiz. %	103.10%	105.09%	105.52%	102.96%	102.97%	101.60%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	41,490	38,883	41,456	41,442	51,803	64,750	69,935	-29.37%
YoY %	6.70%	-6.21%	0.03%	-20.00%	-20.00%	-7.41%	-	-
Horiz. %	59.33%	55.60%	59.28%	59.26%	74.07%	92.59%	100.00%	-
Div Payout %	133.04%	95.61%	89.84%	90.88%	82.89%	93.29%	99.02%	-
YoY %	39.15%	6.42%	-1.14%	9.64%	-11.15%	-5.79%	-	-
Horiz. %	134.36%	96.56%	90.73%	91.78%	83.71%	94.21%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	531,892	542,147	544,360	531,169	531,250	524,177	515,906	2.05%
YoY %	-1.89%	-0.41%	2.48%	-0.02%	1.35%	1.60%	-	-
Horiz. %	103.10%	105.09%	105.52%	102.96%	102.97%	101.60%	100.00%	-
NOSH	259,821	259,400	259,219	259,377	259,146	258,981	258,859	0.24%
YoY %	0.16%	0.07%	-0.06%	0.09%	0.06%	0.05%	-	-
Horiz. %	100.37%	100.21%	100.14%	100.20%	100.11%	100.05%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	1.40%	1.82%	2.07%	2.09%	2.75%	3.05%	3.12%	-
YoY %	-23.08%	-12.08%	-0.96%	-24.00%	-9.84%	-2.24%	-	-
Horiz. %	44.87%	58.33%	66.35%	66.99%	88.14%	97.76%	100.00%	-
ROE	5.86%	7.50%	8.48%	8.58%	11.76%	13.24%	13.69%	-
YoY %	-21.87%	-11.56%	-1.17%	-27.04%	-11.18%	-3.29%	-	-
Horiz. %	42.80%	54.78%	61.94%	62.67%	85.90%	96.71%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	883.98	861.33	867.27	844.83	882.26	886.38	879.48	0.34%
YoY %	2.63%	-0.68%	2.66%	-4.24%	-0.46%	0.78%	-	-
Horiz. %	100.51%	97.94%	98.61%	96.06%	100.32%	100.78%	100.00%	-
EPS	12.02	15.68	17.80	17.60	24.12	26.80	27.28	-42.06%
YoY %	-23.34%	-11.91%	1.14%	-27.03%	-10.00%	-1.76%	-	-
Horiz. %	44.06%	57.48%	65.25%	64.52%	88.42%	98.24%	100.00%	-
DPS	16.00	15.00	16.00	16.00	20.00	25.00	27.00	-29.42%
YoY %	6.67%	-6.25%	0.00%	-20.00%	-20.00%	-7.41%	-	-
Horiz. %	59.26%	55.56%	59.26%	59.26%	74.07%	92.59%	100.00%	-
NAPS	2.05	2.09	2.10	2.05	2.05	2.024	1.993	1.89%
YoY %	-1.91%	-0.48%	2.44%	0.00%	1.28%	1.56%	-	-
Horiz. %	102.86%	104.87%	105.37%	102.86%	102.86%	101.56%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 259,377
RPS	159.14	155.03	155.99	151.89	158.64	159.28	157.96	0.49%
YoY %	2.65%	-0.62%	2.70%	-4.25%	-0.40%	0.84%	-	-
Horiz. %	100.75%	98.15%	98.75%	96.16%	100.43%	100.84%	100.00%	-
EPS	2.16	2.82	3.20	3.16	4.34	4.82	4.90	-42.04%
YoY %	-23.40%	-11.88%	1.27%	-27.19%	-9.96%	-1.63%	-	-
Horiz. %	44.08%	57.55%	65.31%	64.49%	88.57%	98.37%	100.00%	-
DPS	2.88	2.70	2.88	2.88	3.59	4.49	4.85	-29.32%
YoY %	6.67%	-6.25%	0.00%	-19.78%	-20.04%	-7.42%	-	-
Horiz. %	59.38%	55.67%	59.38%	59.38%	74.02%	92.58%	100.00%	-
NAPS	0.3691	0.3762	0.3777	0.3686	0.3686	0.3637	0.358	2.05%
YoY %	-1.89%	-0.40%	2.47%	0.00%	1.35%	1.59%	-	-
Horiz. %	103.10%	105.08%	105.50%	102.96%	102.96%	101.59%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	4.14	4.58	4.89	5.30	5.58	5.50	5.76	-
P/RPS	0.47	0.53	0.56	0.63	0.63	0.62	0.65	-19.42%
YoY %	-11.32%	-5.36%	-11.11%	0.00%	1.61%	-4.62%	-	-
Horiz. %	72.31%	81.54%	86.15%	96.92%	96.92%	95.38%	100.00%	-
P/EPS	34.44	29.21	27.47	30.12	23.14	20.52	21.11	38.54%
YoY %	17.90%	6.33%	-8.80%	30.16%	12.77%	-2.79%	-	-
Horiz. %	163.15%	138.37%	130.13%	142.68%	109.62%	97.21%	100.00%	-
EY	2.90	3.42	3.64	3.32	4.32	4.87	4.74	-27.90%
YoY %	-15.20%	-6.04%	9.64%	-23.15%	-11.29%	2.74%	-	-
Horiz. %	61.18%	72.15%	76.79%	70.04%	91.14%	102.74%	100.00%	-
DY	3.86	3.28	3.27	3.02	3.58	4.55	4.69	-12.16%
YoY %	17.68%	0.31%	8.28%	-15.64%	-21.32%	-2.99%	-	-
Horiz. %	82.30%	69.94%	69.72%	64.39%	76.33%	97.01%	100.00%	-
P/NAPS	2.02	2.19	2.33	2.59	2.72	2.72	2.89	-21.22%
YoY %	-7.76%	-6.01%	-10.04%	-4.78%	0.00%	-5.88%	-	-
Horiz. %	69.90%	75.78%	80.62%	89.62%	94.12%	94.12%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	15/11/17	16/08/17	16/05/17	21/02/17	21/11/16	19/08/16	13/05/16	-
Price	3.82	4.19	4.72	5.05	5.70	5.62	5.60	-
P/RPS	0.43	0.49	0.54	0.60	0.65	0.63	0.64	-23.27%
YoY %	-12.24%	-9.26%	-10.00%	-7.69%	3.17%	-1.56%	-	-
Horiz. %	67.19%	76.56%	84.38%	93.75%	101.56%	98.44%	100.00%	-
P/EPS	31.78	26.73	26.52	28.70	23.64	20.97	20.52	33.82%
YoY %	18.89%	0.79%	-7.60%	21.40%	12.73%	2.19%	-	-
Horiz. %	154.87%	130.26%	129.24%	139.86%	115.20%	102.19%	100.00%	-
EY	3.15	3.74	3.77	3.48	4.23	4.77	4.87	-25.18%
YoY %	-15.78%	-0.80%	8.33%	-17.73%	-11.32%	-2.05%	-	-
Horiz. %	64.68%	76.80%	77.41%	71.46%	86.86%	97.95%	100.00%	-
DY	4.19	3.58	3.39	3.17	3.51	4.45	4.82	-8.90%
YoY %	17.04%	5.60%	6.94%	-9.69%	-21.12%	-7.68%	-	-
Horiz. %	86.93%	74.27%	70.33%	65.77%	72.82%	92.32%	100.00%	-
P/NAPS	1.86	2.00	2.25	2.46	2.78	2.78	2.81	-24.02%
YoY %	-7.00%	-11.11%	-8.54%	-11.51%	0.00%	-1.07%	-	-
Horiz. %	66.19%	71.17%	80.07%	87.54%	98.93%	98.93%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos