[PHARMA] YoY Annualized Quarter 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- -24.85%

YoY- -14.77%

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
Annualized Quarter Result
Revenue	2,931,368	2,775,996	2,401,304	2,272,522	2,181,982	1,969,498	1,987,488	6.68%
YoY %	5.60%	15.60%	5.67%	4.15%	10.79%	-0.91%	-	-
Horiz. %	147.49%	139.67%	120.82%	114.34%	109.79%	99.09%	100.00%	-
PBT	90,412	85,448	81,354	75,854	96,050	127,336	125,562	-5.32%
YoY %	5.81%	5.03%	7.25%	-21.03%	-24.57%	1.41%	-	-
Horiz. %	72.01%	68.05%	64.79%	60.41%	76.50%	101.41%	100.00%	-
Tax	-26,368	-27,628	-34,644	-17,836	-27,828	-30,200	-40,356	-6.84%
YoY %	4.56%	20.25%	-94.24%	35.91%	7.85%	25.17%	-	-
Horiz. %	65.34%	68.46%	85.85%	44.20%	68.96%	74.83%	100.00%	-
NP	64,044	57,820	46,710	58,018	68,222	97,136	85,206	-4.64%
YoY %	10.76%	23.79%	-19.49%	-14.96%	-29.77%	14.00%	-	-
Horiz. %	75.16%	67.86%	54.82%	68.09%	80.07%	114.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,756	57,796	45,960	56,886	66,748	96,022	84,384	-4.31%
YoY %	12.04%	25.75%	-19.21%	-14.77%	-30.49%	13.79%	-	-
Horiz. %	76.74%	68.49%	54.47%	67.41%	79.10%	113.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.16%	32.33%	42.58%	23.51%	28.97%	23.72%	32.14%	-
YoY %	-9.81%	-24.07%	81.11%	-18.85%	22.13%	-26.20%	-	-
Horiz. %	90.73%	100.59%	132.48%	73.15%	90.14%	73.80%	100.00%	-
Total Cost	2,867,324	2,718,176	2,354,594	2,214,504	2,113,760	1,872,362	1,902,282	7.07%
YoY %	5.49%	15.44%	6.33%	4.77%	12.89%	-1.57%	-	-
Horiz. %	150.73%	142.89%	123.78%	116.41%	111.12%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,891	518,564	519,642	541,894	524,041	527,991	502,162	-5.48%
YoY %	-30.98%	-0.21%	-4.11%	3.41%	-0.75%	5.14%	-	-
Horiz. %	71.27%	103.27%	103.48%	107.91%	104.36%	105.14%	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	44,409	44,299	46,767	41,484	46,604	72,469	41,415	1.16%
YoY %	0.25%	-5.28%	12.74%	-10.99%	-35.69%	74.98%	-	-
Horiz. %	107.23%	106.96%	112.92%	100.17%	112.53%	174.98%	100.00%	-
Div Payout %	68.58%	76.65%	101.76%	72.93%	69.82%	75.47%	49.08%	-
YoY %	-10.53%	-24.68%	39.53%	4.45%	-7.49%	53.77%	-	-
Horiz. %	139.73%	156.17%	207.33%	148.59%	142.26%	153.77%	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	541,894	524,041	527,991	502,162	-5.48%
YoY %	-30.98%	-0.21%	-4.11%	3.41%	-0.75%	5.14%	-	-
Horiz. %	71.27%	103.27%	103.48%	107.91%	104.36%	105.14%	100.00%	-
NOSH	261,705	261,229	259,821	259,279	258,913	258,819	258,846	0.18%
YoY %	0.18%	0.54%	0.21%	0.14%	0.04%	-0.01%	-	-
Horiz. %	101.10%	100.92%	100.38%	100.17%	100.03%	99.99%	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	2.18%	2.08%	1.95%	2.55%	3.13%	4.93%	4.29%	-
YoY %	4.81%	6.67%	-23.53%	-18.53%	-36.51%	14.92%	-	-
Horiz. %	50.82%	48.48%	45.45%	59.44%	72.96%	114.92%	100.00%	-
ROE	18.09%	11.15%	8.84%	10.50%	12.74%	18.19%	16.80%	-
YoY %	62.24%	26.13%	-15.81%	-17.58%	-29.96%	8.27%	-	-
Horiz. %	107.68%	66.37%	52.62%	62.50%	75.83%	108.27%	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	1,122.12	1,065.29	924.21	876.47	842.74	760.95	767.82	6.52%
YoY %	5.33%	15.26%	5.45%	4.00%	10.75%	-0.89%	-	-
Horiz. %	146.14%	138.74%	120.37%	114.15%	109.76%	99.11%	100.00%	-
EPS	24.78	22.18	17.68	21.94	25.78	37.10	32.60	-4.46%
YoY %	11.72%	25.45%	-19.42%	-14.90%	-30.51%	13.80%	-	-
Horiz. %	76.01%	68.04%	54.23%	67.30%	79.08%	113.80%	100.00%	-
DPS	17.00	17.00	18.00	16.00	18.00	28.00	16.00	1.01%
YoY %	0.00%	-5.56%	12.50%	-11.11%	-35.71%	75.00%	-	-
Horiz. %	106.25%	106.25%	112.50%	100.00%	112.50%	175.00%	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	203.39	192.61	166.61	157.68	151.40	136.65	137.90	6.68%
YoY %	5.60%	15.61%	5.66%	4.15%	10.79%	-0.91%	-	-
Horiz. %	147.49%	139.67%	120.82%	114.34%	109.79%	99.09%	100.00%	-
EPS	4.49	4.01	3.19	3.95	4.63	6.66	5.86	-4.33%
YoY %	11.97%	25.71%	-19.24%	-14.69%	-30.48%	13.65%	-	-
Horiz. %	76.62%	68.43%	54.44%	67.41%	79.01%	113.65%	100.00%	-
DPS	3.08	3.07	3.24	2.88	3.23	5.03	2.87	1.18%
YoY %	0.33%	-5.25%	12.50%	-10.84%	-35.79%	75.26%	-	-
Horiz. %	107.32%	106.97%	112.89%	100.35%	112.54%	175.26%	100.00%	-
NAPS	0.2483	0.3598	0.3606	0.376	0.3636	0.3663	0.3484	-5.48%
YoY %	-30.99%	-0.22%	-4.10%	3.41%	-0.74%	5.14%	-	-
Horiz. %	71.27%	103.27%	103.50%	107.92%	104.36%	105.14%	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	0.27	0.31	0.52	0.65	0.94	0.60	-16.71%
YoY %	-25.93%	-12.90%	-40.38%	-20.00%	-30.85%	56.67%	-	-
Horiz. %	33.33%	45.00%	51.67%	86.67%	108.33%	156.67%	100.00%	-
P/EPS	8.96	12.80	16.28	20.88	21.33	19.22	14.14	-7.31%
YoY %	-30.00%	-21.38%	-22.03%	-2.11%	10.98%	35.93%	-	-
Horiz. %	63.37%	90.52%	115.13%	147.67%	150.85%	135.93%	100.00%	-
EY	11.17	7.81	6.14	4.79	4.69	5.20	7.07	7.91%
YoY %	43.02%	27.20%	28.18%	2.13%	-9.81%	-26.45%	-	-
Horiz. %	157.99%	110.47%	86.85%	67.75%	66.34%	73.55%	100.00%	-
DY	7.66	5.99	6.25	3.49	3.27	3.93	3.47	14.09%
YoY %	27.88%	-4.16%	79.08%	6.73%	-16.79%	13.26%	-	-
Horiz. %	220.75%	172.62%	180.12%	100.58%	94.24%	113.26%	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	0.39	0.25	0.34	0.48	0.67	0.74	0.60	-6.92%
YoY %	56.00%	-26.47%	-29.17%	-28.36%	-9.46%	23.33%	-	-
Horiz. %	65.00%	41.67%	56.67%	80.00%	111.67%	123.33%	100.00%	-
P/EPS	17.83	11.99	17.58	19.10	21.80	15.23	14.17	3.89%
YoY %	48.71%	-31.80%	-7.96%	-12.39%	43.14%	7.48%	-	-
Horiz. %	125.83%	84.62%	124.06%	134.79%	153.85%	107.48%	100.00%	-
EY	5.61	8.34	5.69	5.24	4.59	6.57	7.06	-3.75%
YoY %	-32.73%	46.57%	8.59%	14.16%	-30.14%	-6.94%	-	-
Horiz. %	79.46%	118.13%	80.59%	74.22%	65.01%	93.06%	100.00%	-
DY	3.85	6.39	5.79	3.82	3.20	4.96	3.46	1.79%
YoY %	-39.75%	10.36%	51.57%	19.37%	-35.48%	43.35%	-	-
Horiz. %	111.27%	184.68%	167.34%	110.40%	92.49%	143.35%	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

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