[PHARMA] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

23-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 47.31%

YoY- 25.75%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	1,723,276	1,970,622	1,465,684	1,387,998	1,200,652	1,136,261	1,090,991	7.91%
YoY %	-12.55%	34.45%	5.60%	15.60%	5.67%	4.15%	-	-
Horiz. %	157.96%	180.63%	134.34%	127.22%	110.05%	104.15%	100.00%	-
PBT	41,960	53,768	45,206	42,724	40,677	37,927	48,025	-2.22%
YoY %	-21.96%	18.94%	5.81%	5.03%	7.25%	-21.03%	-	-
Horiz. %	87.37%	111.96%	94.13%	88.96%	84.70%	78.97%	100.00%	-
Tax	-12,190	-17,052	-13,184	-13,814	-17,322	-8,918	-13,914	-2.17%
YoY %	28.51%	-29.34%	4.56%	20.25%	-94.24%	35.91%	-	-
Horiz. %	87.61%	122.55%	94.75%	99.28%	124.49%	64.09%	100.00%	-
NP	29,770	36,716	32,022	28,910	23,355	29,009	34,111	-2.24%
YoY %	-18.92%	14.66%	10.76%	23.79%	-19.49%	-14.96%	-	-
Horiz. %	87.27%	107.64%	93.88%	84.75%	68.47%	85.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,456	36,840	32,378	28,898	22,980	28,443	33,374	-2.62%
YoY %	-22.76%	13.78%	12.04%	25.75%	-19.21%	-14.77%	-	-
Horiz. %	85.26%	110.39%	97.02%	86.59%	68.86%	85.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.05%	31.71%	29.16%	32.33%	42.58%	23.51%	28.97%	-
YoY %	-8.39%	8.74%	-9.81%	-24.07%	81.11%	-18.85%	-	-
Horiz. %	100.28%	109.46%	100.66%	111.60%	146.98%	81.15%	100.00%	-
Total Cost	1,693,506	1,933,906	1,433,662	1,359,088	1,177,297	1,107,252	1,056,880	8.17%
YoY %	-12.43%	34.89%	5.49%	15.44%	6.33%	4.77%	-	-
Horiz. %	160.24%	182.98%	135.65%	128.59%	111.39%	104.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,087	357,275	357,891	518,564	519,642	541,894	524,041	-4.15%
YoY %	13.66%	-0.17%	-30.98%	-0.21%	-4.11%	3.41%	-	-
Horiz. %	77.49%	68.18%	68.29%	98.95%	99.16%	103.41%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	17,029	30,100	22,204	22,149	23,383	20,742	23,302	-5.09%
YoY %	-43.43%	35.56%	0.25%	-5.28%	12.73%	-10.99%	-	-
Horiz. %	73.08%	129.17%	95.29%	95.05%	100.35%	89.01%	100.00%	-
Div Payout %	59.84%	81.71%	68.58%	76.65%	101.76%	72.93%	69.82%	-
YoY %	-26.77%	19.15%	-10.53%	-24.68%	39.53%	4.45%	-	-
Horiz. %	85.71%	117.03%	98.22%	109.78%	145.75%	104.45%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	406,087	357,275	357,891	518,564	519,642	541,894	524,041	-4.15%
YoY %	13.66%	-0.17%	-30.98%	-0.21%	-4.11%	3.41%	-	-
Horiz. %	77.49%	68.18%	68.29%	98.95%	99.16%	103.41%	100.00%	-
NOSH	1,309,126	261,991	261,705	261,229	259,821	259,279	258,913	30.99%
YoY %	399.68%	0.11%	0.18%	0.54%	0.21%	0.14%	-	-
Horiz. %	505.62%	101.19%	101.08%	100.89%	100.35%	100.14%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	1.73%	1.86%	2.18%	2.08%	1.95%	2.55%	3.13%	-
YoY %	-6.99%	-14.68%	4.81%	6.67%	-23.53%	-18.53%	-	-
Horiz. %	55.27%	59.42%	69.65%	66.45%	62.30%	81.47%	100.00%	-
ROE	7.01%	10.31%	9.05%	5.57%	4.42%	5.25%	6.37%	-
YoY %	-32.01%	13.92%	62.48%	26.02%	-15.81%	-17.58%	-	-
Horiz. %	110.05%	161.85%	142.07%	87.44%	69.39%	82.42%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	131.55	150.58	561.06	532.65	462.11	438.24	421.37	-17.62%
YoY %	-12.64%	-73.16%	5.33%	15.26%	5.45%	4.00%	-	-
Horiz. %	31.22%	35.74%	133.15%	126.41%	109.67%	104.00%	100.00%	-
EPS	2.17	2.82	12.39	11.09	8.84	10.97	12.89	-25.68%
YoY %	-23.05%	-77.24%	11.72%	25.45%	-19.42%	-14.90%	-	-
Horiz. %	16.83%	21.88%	96.12%	86.04%	68.58%	85.10%	100.00%	-
DPS	1.30	2.30	8.50	8.50	9.00	8.00	9.00	-27.55%
YoY %	-43.48%	-72.94%	0.00%	-5.56%	12.50%	-11.11%	-	-
Horiz. %	14.44%	25.56%	94.44%	94.44%	100.00%	88.89%	100.00%	-
NAPS	0.31	0.273	1.37	1.99	2.00	2.09	2.024	-26.84%
YoY %	13.55%	-80.07%	-31.16%	-0.50%	-4.31%	3.26%	-	-
Horiz. %	15.32%	13.49%	67.69%	98.32%	98.81%	103.26%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 261,229
RPS	119.57	136.73	101.69	96.30	83.31	78.84	75.70	7.91%
YoY %	-12.55%	34.46%	5.60%	15.59%	5.67%	4.15%	-	-
Horiz. %	157.95%	180.62%	134.33%	127.21%	110.05%	104.15%	100.00%	-
EPS	1.97	2.56	2.25	2.01	1.59	1.97	2.32	-2.68%
YoY %	-23.05%	13.78%	11.94%	26.42%	-19.29%	-15.09%	-	-
Horiz. %	84.91%	110.34%	96.98%	86.64%	68.53%	84.91%	100.00%	-
DPS	1.18	2.09	1.54	1.54	1.62	1.44	1.62	-5.14%
YoY %	-43.54%	35.71%	0.00%	-4.94%	12.50%	-11.11%	-	-
Horiz. %	72.84%	129.01%	95.06%	95.06%	100.00%	88.89%	100.00%	-
NAPS	0.2818	0.2479	0.2483	0.3598	0.3605	0.376	0.3636	-4.15%
YoY %	13.67%	-0.16%	-30.99%	-0.19%	-4.12%	3.41%	-	-
Horiz. %	77.50%	68.18%	68.29%	98.95%	99.15%	103.41%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.595	5.29	2.22	2.84	2.88	4.58	5.50	-
P/RPS	0.45	3.51	0.40	0.53	0.62	1.05	1.31	-16.30%
YoY %	-87.18%	777.50%	-24.53%	-14.52%	-40.95%	-19.85%	-	-
Horiz. %	34.35%	267.94%	30.53%	40.46%	47.33%	80.15%	100.00%	-
P/EPS	27.39	187.92	17.91	25.61	32.56	41.75	42.67	-7.11%
YoY %	-85.42%	949.25%	-30.07%	-21.35%	-22.01%	-2.16%	-	-
Horiz. %	64.19%	440.40%	41.97%	60.02%	76.31%	97.84%	100.00%	-
EY	3.65	0.53	5.58	3.90	3.07	2.40	2.34	7.68%
YoY %	588.68%	-90.50%	43.08%	27.04%	27.92%	2.56%	-	-
Horiz. %	155.98%	22.65%	238.46%	166.67%	131.20%	102.56%	100.00%	-
DY	2.18	0.43	3.83	2.99	3.13	1.75	1.64	4.85%
YoY %	406.98%	-88.77%	28.09%	-4.47%	78.86%	6.71%	-	-
Horiz. %	132.93%	26.22%	233.54%	182.32%	190.85%	106.71%	100.00%	-
P/NAPS	1.92	19.38	1.62	1.43	1.44	2.19	2.72	-5.63%
YoY %	-90.09%	1,096.30%	13.29%	-0.69%	-34.25%	-19.49%	-	-
Horiz. %	70.59%	712.50%	59.56%	52.57%	52.94%	80.51%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	19/08/22	20/08/21	19/08/20	23/08/19	17/08/18	16/08/17	19/08/16	-
Price	0.595	0.925	4.42	2.66	3.11	4.19	5.62	-
P/RPS	0.45	0.61	0.79	0.50	0.67	0.96	1.33	-16.51%
YoY %	-26.23%	-22.78%	58.00%	-25.37%	-30.21%	-27.82%	-	-
Horiz. %	33.83%	45.86%	59.40%	37.59%	50.38%	72.18%	100.00%	-
P/EPS	27.39	32.86	35.66	23.99	35.16	38.20	43.60	-7.45%
YoY %	-16.65%	-7.85%	48.65%	-31.77%	-7.96%	-12.39%	-	-
Horiz. %	62.82%	75.37%	81.79%	55.02%	80.64%	87.61%	100.00%	-
EY	3.65	3.04	2.80	4.17	2.84	2.62	2.29	8.07%
YoY %	20.07%	8.57%	-32.85%	46.83%	8.40%	14.41%	-	-
Horiz. %	159.39%	132.75%	122.27%	182.10%	124.02%	114.41%	100.00%	-
DY	2.18	2.49	1.92	3.20	2.89	1.91	1.60	5.28%
YoY %	-12.45%	29.69%	-40.00%	10.73%	51.31%	19.37%	-	-
Horiz. %	136.25%	155.62%	120.00%	200.00%	180.62%	119.37%	100.00%	-
P/NAPS	1.92	3.39	3.23	1.34	1.56	2.00	2.78	-5.97%
YoY %	-43.36%	4.95%	141.04%	-14.10%	-22.00%	-28.06%	-	-
Horiz. %	69.06%	121.94%	116.19%	48.20%	56.12%	71.94%	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