[PHARMA] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

20-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -32.22%

YoY- -22.75%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	3,530,609	5,471,062	2,787,317	2,806,462	2,384,416	2,281,018	2,141,608	8.68%
YoY %	-35.47%	96.28%	-0.68%	17.70%	4.53%	6.51%	-	-
Horiz. %	164.86%	255.47%	130.15%	131.04%	111.34%	106.51%	100.00%	-
PBT	76,732	202,649	65,732	62,145	77,706	70,930	90,597	-2.72%
YoY %	-62.14%	208.30%	5.77%	-20.03%	9.55%	-21.71%	-	-
Horiz. %	84.70%	223.68%	72.55%	68.59%	85.77%	78.29%	100.00%	-
Tax	-24,536	-86,596	-21,310	-23,097	-26,160	-27,065	-28,252	-2.32%
YoY %	71.67%	-306.36%	7.74%	11.71%	3.34%	4.20%	-	-
Horiz. %	86.85%	306.51%	75.43%	81.75%	92.60%	95.80%	100.00%	-
NP	52,196	116,053	44,421	39,048	51,546	43,865	62,345	-2.91%
YoY %	-55.02%	161.26%	13.76%	-24.25%	17.51%	-29.64%	-	-
Horiz. %	83.72%	186.15%	71.25%	62.63%	82.68%	70.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,430	115,566	45,093	39,172	50,708	42,697	61,913	-3.68%
YoY %	-57.23%	156.28%	15.12%	-22.75%	18.76%	-31.04%	-	-
Horiz. %	79.84%	186.66%	72.83%	63.27%	81.90%	68.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.98%	42.73%	32.42%	37.17%	33.67%	38.16%	31.18%	-
YoY %	-25.16%	31.80%	-12.78%	10.40%	-11.77%	22.39%	-	-
Horiz. %	102.57%	137.04%	103.98%	119.21%	107.99%	122.39%	100.00%	-
Total Cost	3,478,413	5,355,009	2,742,896	2,767,414	2,332,869	2,237,153	2,079,262	8.95%
YoY %	-35.04%	95.23%	-0.89%	18.63%	4.28%	7.59%	-	-
Horiz. %	167.29%	257.54%	131.92%	133.10%	112.20%	107.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	411,327	391,428	345,040	516,387	522,618	531,892	530,907	-4.16%
YoY %	5.08%	13.44%	-33.18%	-1.19%	-1.74%	0.19%	-	-
Horiz. %	77.48%	73.73%	64.99%	97.27%	98.44%	100.19%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	33,185	75,056	34,852	29,557	48,535	44,973	44,889	-4.90%
YoY %	-55.79%	115.36%	17.91%	-39.10%	7.92%	0.19%	-	-
Horiz. %	73.93%	167.20%	77.64%	65.84%	108.12%	100.19%	100.00%	-
Div Payout %	67.14%	64.95%	77.29%	75.46%	95.71%	105.33%	72.50%	-
YoY %	3.37%	-15.97%	2.43%	-21.16%	-9.13%	45.28%	-	-
Horiz. %	92.61%	89.59%	106.61%	104.08%	132.01%	145.28%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	411,327	391,428	345,040	516,387	522,618	531,892	530,907	-4.16%
YoY %	5.08%	13.44%	-33.18%	-1.19%	-1.74%	0.19%	-	-
Horiz. %	77.48%	73.73%	64.99%	97.27%	98.44%	100.19%	100.00%	-
NOSH	1,309,126	1,309,126	261,705	261,229	260,505	259,821	258,979	30.98%
YoY %	0.00%	400.23%	0.18%	0.28%	0.26%	0.33%	-	-
Horiz. %	505.50%	505.50%	101.05%	100.87%	100.59%	100.33%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	1.48%	2.12%	1.59%	1.39%	2.16%	1.92%	2.91%	-
YoY %	-30.19%	33.33%	14.39%	-35.65%	12.50%	-34.02%	-	-
Horiz. %	50.86%	72.85%	54.64%	47.77%	74.23%	65.98%	100.00%	-
ROE	12.02%	29.52%	13.07%	7.59%	9.70%	8.03%	11.66%	-
YoY %	-59.28%	125.86%	72.20%	-21.75%	20.80%	-31.13%	-	-
Horiz. %	103.09%	253.17%	112.09%	65.09%	83.19%	68.87%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	269.52	417.92	1,066.33	1,076.09	917.05	879.14	826.94	-17.03%
YoY %	-35.51%	-60.81%	-0.91%	17.34%	4.31%	6.31%	-	-
Horiz. %	32.59%	50.54%	128.95%	130.13%	110.90%	106.31%	100.00%	-
EPS	3.77	8.83	17.25	15.01	19.51	16.45	23.91	-26.48%
YoY %	-57.30%	-48.81%	14.92%	-23.07%	18.60%	-31.20%	-	-
Horiz. %	15.77%	36.93%	72.15%	62.78%	81.60%	68.80%	100.00%	-
DPS	2.53	5.73	13.33	11.33	18.67	17.33	17.33	-27.42%
YoY %	-55.85%	-57.01%	17.65%	-39.31%	7.73%	0.00%	-	-
Horiz. %	14.60%	33.06%	76.92%	65.38%	107.73%	100.00%	100.00%	-
NAPS	0.314	0.299	1.32	1.98	2.01	2.05	2.05	-26.84%
YoY %	5.02%	-77.35%	-33.33%	-1.49%	-1.95%	0.00%	-	-
Horiz. %	15.32%	14.59%	64.39%	96.59%	98.05%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 261,229
RPS	244.97	379.60	193.40	194.72	165.44	158.27	148.59	8.68%
YoY %	-35.47%	96.28%	-0.68%	17.70%	4.53%	6.51%	-	-
Horiz. %	164.86%	255.47%	130.16%	131.05%	111.34%	106.51%	100.00%	-
EPS	3.43	8.02	3.13	2.72	3.52	2.96	4.30	-3.69%
YoY %	-57.23%	156.23%	15.07%	-22.73%	18.92%	-31.16%	-	-
Horiz. %	79.77%	186.51%	72.79%	63.26%	81.86%	68.84%	100.00%	-
DPS	2.30	5.21	2.42	2.05	3.37	3.12	3.11	-4.90%
YoY %	-55.85%	115.29%	18.05%	-39.17%	8.01%	0.32%	-	-
Horiz. %	73.95%	167.52%	77.81%	65.92%	108.36%	100.32%	100.00%	-
NAPS	0.2854	0.2716	0.2394	0.3583	0.3626	0.369	0.3684	-4.16%
YoY %	5.08%	13.45%	-33.18%	-1.19%	-1.73%	0.16%	-	-
Horiz. %	77.47%	73.72%	64.98%	97.26%	98.43%	100.16%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.515	0.835	4.32	2.44	2.89	4.14	5.58	-
P/RPS	0.19	0.20	0.41	0.23	0.32	0.47	0.67	-18.93%
YoY %	-5.00%	-51.22%	78.26%	-28.12%	-31.91%	-29.85%	-	-
Horiz. %	28.36%	29.85%	61.19%	34.33%	47.76%	70.15%	100.00%	-
P/EPS	13.65	9.46	25.04	16.25	14.82	25.16	23.34	-8.54%
YoY %	44.29%	-62.22%	54.09%	9.65%	-41.10%	7.80%	-	-
Horiz. %	58.48%	40.53%	107.28%	69.62%	63.50%	107.80%	100.00%	-
EY	7.33	10.57	3.99	6.16	6.75	3.97	4.28	9.37%
YoY %	-30.65%	164.91%	-35.23%	-8.74%	70.03%	-7.24%	-	-
Horiz. %	171.26%	246.96%	93.22%	143.93%	157.71%	92.76%	100.00%	-
DY	4.92	6.87	3.09	4.64	6.46	4.19	3.11	7.94%
YoY %	-28.38%	122.33%	-33.41%	-28.17%	54.18%	34.73%	-	-
Horiz. %	158.20%	220.90%	99.36%	149.20%	207.72%	134.73%	100.00%	-
P/NAPS	1.64	2.79	3.27	1.23	1.44	2.02	2.72	-8.08%
YoY %	-41.22%	-14.68%	165.85%	-14.58%	-28.71%	-25.74%	-	-
Horiz. %	60.29%	102.57%	120.22%	45.22%	52.94%	74.26%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	24/11/22	19/11/21	19/11/20	20/11/19	19/11/18	15/11/17	21/11/16	-
Price	0.55	0.845	5.72	2.21	3.09	3.82	5.70	-
P/RPS	0.20	0.20	0.54	0.21	0.34	0.43	0.69	-18.64%
YoY %	0.00%	-62.96%	157.14%	-38.24%	-20.93%	-37.68%	-	-
Horiz. %	28.99%	28.99%	78.26%	30.43%	49.28%	62.32%	100.00%	-
P/EPS	14.58	9.57	33.16	14.71	15.84	23.21	23.84	-7.86%
YoY %	52.35%	-71.14%	125.42%	-7.13%	-31.75%	-2.64%	-	-
Horiz. %	61.16%	40.14%	139.09%	61.70%	66.44%	97.36%	100.00%	-
EY	6.86	10.45	3.02	6.80	6.31	4.31	4.19	8.55%
YoY %	-34.35%	246.03%	-55.59%	7.77%	46.40%	2.86%	-	-
Horiz. %	163.72%	249.40%	72.08%	162.29%	150.60%	102.86%	100.00%	-
DY	4.61	6.79	2.33	5.13	6.04	4.54	3.04	7.18%
YoY %	-32.11%	191.42%	-54.58%	-15.07%	33.04%	49.34%	-	-
Horiz. %	151.64%	223.36%	76.64%	168.75%	198.68%	149.34%	100.00%	-
P/NAPS	1.75	2.83	4.33	1.12	1.54	1.86	2.78	-7.42%
YoY %	-38.16%	-34.64%	286.61%	-27.27%	-17.20%	-33.09%	-	-
Horiz. %	62.95%	101.80%	155.76%	40.29%	55.40%	66.91%	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