[PHARMA] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

17-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -34.66%

YoY- -19.21%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	3,941,244	2,931,368	2,775,996	2,401,304	2,272,522	2,181,982	1,969,498	12.24%
YoY %	34.45%	5.60%	15.60%	5.67%	4.15%	10.79%	-	-
Horiz. %	200.11%	148.84%	140.95%	121.92%	115.39%	110.79%	100.00%	-
PBT	107,536	90,412	85,448	81,354	75,854	96,050	127,336	-2.77%
YoY %	18.94%	5.81%	5.03%	7.25%	-21.03%	-24.57%	-	-
Horiz. %	84.45%	71.00%	67.10%	63.89%	59.57%	75.43%	100.00%	-
Tax	-34,104	-26,368	-27,628	-34,644	-17,836	-27,828	-30,200	2.04%
YoY %	-29.34%	4.56%	20.25%	-94.24%	35.91%	7.85%	-	-
Horiz. %	112.93%	87.31%	91.48%	114.72%	59.06%	92.15%	100.00%	-
NP	73,432	64,044	57,820	46,710	58,018	68,222	97,136	-4.55%
YoY %	14.66%	10.76%	23.79%	-19.49%	-14.96%	-29.77%	-	-
Horiz. %	75.60%	65.93%	59.52%	48.09%	59.73%	70.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,680	64,756	57,796	45,960	56,886	66,748	96,022	-4.31%
YoY %	13.78%	12.04%	25.75%	-19.21%	-14.77%	-30.49%	-	-
Horiz. %	76.73%	67.44%	60.19%	47.86%	59.24%	69.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.71%	29.16%	32.33%	42.58%	23.51%	28.97%	23.72%	-
YoY %	8.74%	-9.81%	-24.07%	81.11%	-18.85%	22.13%	-	-
Horiz. %	133.68%	122.93%	136.30%	179.51%	99.11%	122.13%	100.00%	-
Total Cost	3,867,812	2,867,324	2,718,176	2,354,594	2,214,504	2,113,760	1,872,362	12.84%
YoY %	34.89%	5.49%	15.44%	6.33%	4.77%	12.89%	-	-
Horiz. %	206.57%	153.14%	145.17%	125.76%	118.27%	112.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,275	357,891	518,564	519,642	541,894	524,041	527,991	-6.29%
YoY %	-0.17%	-30.98%	-0.21%	-4.11%	3.41%	-0.75%	-	-
Horiz. %	67.67%	67.78%	98.21%	98.42%	102.63%	99.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	60,200	44,409	44,299	46,767	41,484	46,604	72,469	-3.04%
YoY %	35.56%	0.25%	-5.28%	12.74%	-10.99%	-35.69%	-	-
Horiz. %	83.07%	61.28%	61.13%	64.53%	57.24%	64.31%	100.00%	-
Div Payout %	81.71%	68.58%	76.65%	101.76%	72.93%	69.82%	75.47%	-
YoY %	19.15%	-10.53%	-24.68%	39.53%	4.45%	-7.49%	-	-
Horiz. %	108.27%	90.87%	101.56%	134.84%	96.63%	92.51%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	357,275	357,891	518,564	519,642	541,894	524,041	527,991	-6.29%
YoY %	-0.17%	-30.98%	-0.21%	-4.11%	3.41%	-0.75%	-	-
Horiz. %	67.67%	67.78%	98.21%	98.42%	102.63%	99.25%	100.00%	-
NOSH	261,991	261,705	261,229	259,821	259,279	258,913	258,819	0.20%
YoY %	0.11%	0.18%	0.54%	0.21%	0.14%	0.04%	-	-
Horiz. %	101.23%	101.12%	100.93%	100.39%	100.18%	100.04%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	1.86%	2.18%	2.08%	1.95%	2.55%	3.13%	4.93%	-
YoY %	-14.68%	4.81%	6.67%	-23.53%	-18.53%	-36.51%	-	-
Horiz. %	37.73%	44.22%	42.19%	39.55%	51.72%	63.49%	100.00%	-
ROE	20.62%	18.09%	11.15%	8.84%	10.50%	12.74%	18.19%	-
YoY %	13.99%	62.24%	26.13%	-15.81%	-17.58%	-29.96%	-	-
Horiz. %	113.36%	99.45%	61.30%	48.60%	57.72%	70.04%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	301.16	1,122.12	1,065.29	924.21	876.47	842.74	760.95	-14.30%
YoY %	-73.16%	5.33%	15.26%	5.45%	4.00%	10.75%	-	-
Horiz. %	39.58%	147.46%	139.99%	121.45%	115.18%	110.75%	100.00%	-
EPS	5.64	24.78	22.18	17.68	21.94	25.78	37.10	-26.92%
YoY %	-77.24%	11.72%	25.45%	-19.42%	-14.90%	-30.51%	-	-
Horiz. %	15.20%	66.79%	59.78%	47.65%	59.14%	69.49%	100.00%	-
DPS	4.60	17.00	17.00	18.00	16.00	18.00	28.00	-25.97%
YoY %	-72.94%	0.00%	-5.56%	12.50%	-11.11%	-35.71%	-	-
Horiz. %	16.43%	60.71%	60.71%	64.29%	57.14%	64.29%	100.00%	-
NAPS	0.273	1.37	1.99	2.00	2.09	2.024	2.04	-28.45%
YoY %	-80.07%	-31.16%	-0.50%	-4.31%	3.26%	-0.78%	-	-
Horiz. %	13.38%	67.16%	97.55%	98.04%	102.45%	99.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 259,821
RPS	273.46	203.39	192.61	166.61	157.68	151.40	136.65	12.24%
YoY %	34.45%	5.60%	15.61%	5.66%	4.15%	10.79%	-	-
Horiz. %	200.12%	148.84%	140.95%	121.92%	115.39%	110.79%	100.00%	-
EPS	5.11	4.49	4.01	3.19	3.95	4.63	6.66	-4.31%
YoY %	13.81%	11.97%	25.71%	-19.24%	-14.69%	-30.48%	-	-
Horiz. %	76.73%	67.42%	60.21%	47.90%	59.31%	69.52%	100.00%	-
DPS	4.18	3.08	3.07	3.24	2.88	3.23	5.03	-3.03%
YoY %	35.71%	0.33%	-5.25%	12.50%	-10.84%	-35.79%	-	-
Horiz. %	83.10%	61.23%	61.03%	64.41%	57.26%	64.21%	100.00%	-
NAPS	0.2479	0.2483	0.3598	0.3606	0.376	0.3636	0.3663	-6.29%
YoY %	-0.16%	-30.99%	-0.22%	-4.10%	3.41%	-0.74%	-	-
Horiz. %	67.68%	67.79%	98.23%	98.44%	102.65%	99.26%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	5.29	2.22	2.84	2.88	4.58	5.50	7.13	-
P/RPS	1.76	0.20	0.27	0.31	0.52	0.65	0.94	11.00%
YoY %	780.00%	-25.93%	-12.90%	-40.38%	-20.00%	-30.85%	-	-
Horiz. %	187.23%	21.28%	28.72%	32.98%	55.32%	69.15%	100.00%	-
P/EPS	93.96	8.96	12.80	16.28	20.88	21.33	19.22	30.24%
YoY %	948.66%	-30.00%	-21.38%	-22.03%	-2.11%	10.98%	-	-
Horiz. %	488.87%	46.62%	66.60%	84.70%	108.64%	110.98%	100.00%	-
EY	1.06	11.17	7.81	6.14	4.79	4.69	5.20	-23.26%
YoY %	-90.51%	43.02%	27.20%	28.18%	2.13%	-9.81%	-	-
Horiz. %	20.38%	214.81%	150.19%	118.08%	92.12%	90.19%	100.00%	-
DY	0.87	7.66	5.99	6.25	3.49	3.27	3.93	-22.20%
YoY %	-88.64%	27.88%	-4.16%	79.08%	6.73%	-16.79%	-	-
Horiz. %	22.14%	194.91%	152.42%	159.03%	88.80%	83.21%	100.00%	-
P/NAPS	19.38	1.62	1.43	1.44	2.19	2.72	3.50	32.97%
YoY %	1,096.30%	13.29%	-0.69%	-34.25%	-19.49%	-22.29%	-	-
Horiz. %	553.71%	46.29%	40.86%	41.14%	62.57%	77.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	20/08/21	19/08/20	23/08/19	17/08/18	16/08/17	19/08/16	17/08/15	-
Price	0.925	4.42	2.66	3.11	4.19	5.62	5.65	-
P/RPS	0.31	0.39	0.25	0.34	0.48	0.67	0.74	-13.48%
YoY %	-20.51%	56.00%	-26.47%	-29.17%	-28.36%	-9.46%	-	-
Horiz. %	41.89%	52.70%	33.78%	45.95%	64.86%	90.54%	100.00%	-
P/EPS	16.43	17.83	11.99	17.58	19.10	21.80	15.23	1.27%
YoY %	-7.85%	48.71%	-31.80%	-7.96%	-12.39%	43.14%	-	-
Horiz. %	107.88%	117.07%	78.73%	115.43%	125.41%	143.14%	100.00%	-
EY	6.09	5.61	8.34	5.69	5.24	4.59	6.57	-1.25%
YoY %	8.56%	-32.73%	46.57%	8.59%	14.16%	-30.14%	-	-
Horiz. %	92.69%	85.39%	126.94%	86.61%	79.76%	69.86%	100.00%	-
DY	4.97	3.85	6.39	5.79	3.82	3.20	4.96	0.03%
YoY %	29.09%	-39.75%	10.36%	51.57%	19.37%	-35.48%	-	-
Horiz. %	100.20%	77.62%	128.83%	116.73%	77.02%	64.52%	100.00%	-
P/NAPS	3.39	3.23	1.34	1.56	2.00	2.78	2.77	3.42%
YoY %	4.95%	141.04%	-14.10%	-22.00%	-28.06%	0.36%	-	-
Horiz. %	122.38%	116.61%	48.38%	56.32%	72.20%	100.36%	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