[PHARMA] YoY Quarter Result on 30-Jun-2014 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

21-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -39.07%

YoY- 172.38%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	517,967	531,796	512,845	525,072	437,633	456,737	396,435	4.55%
YoY %	-2.60%	3.70%	-2.33%	19.98%	-4.18%	15.21%	-	-
Horiz. %	130.66%	134.14%	129.36%	132.45%	110.39%	115.21%	100.00%	-
PBT	10,150	21,487	25,056	24,622	9,605	27,618	19,380	-10.20%
YoY %	-52.76%	-14.24%	1.76%	156.35%	-65.22%	42.51%	-	-
Horiz. %	52.37%	110.87%	129.29%	127.05%	49.56%	142.51%	100.00%	-
Tax	-399	-5,846	-8,414	-8,665	-3,434	-11,541	-5,335	-35.06%
YoY %	93.17%	30.52%	2.90%	-152.33%	70.25%	-116.33%	-	-
Horiz. %	7.48%	109.58%	157.71%	162.42%	64.37%	216.33%	100.00%	-
NP	9,751	15,641	16,642	15,957	6,171	16,077	14,045	-5.89%
YoY %	-37.66%	-6.01%	4.29%	158.58%	-61.62%	14.47%	-	-
Horiz. %	69.43%	111.36%	118.49%	113.61%	43.94%	114.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,520	14,995	16,217	15,975	5,865	15,713	13,920	-6.13%
YoY %	-36.51%	-7.54%	1.51%	172.38%	-62.67%	12.88%	-	-
Horiz. %	68.39%	107.72%	116.50%	114.76%	42.13%	112.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.93%	27.21%	33.58%	35.19%	35.75%	41.79%	27.53%	-
YoY %	-85.56%	-18.97%	-4.58%	-1.57%	-14.45%	51.80%	-	-
Horiz. %	14.28%	98.84%	121.98%	127.82%	129.86%	151.80%	100.00%	-
Total Cost	508,216	516,155	496,203	509,115	431,462	440,660	382,390	4.85%
YoY %	-1.54%	4.02%	-2.54%	18.00%	-2.09%	15.24%	-	-
Horiz. %	132.91%	134.98%	129.76%	133.14%	112.83%	115.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	542,147	524,177	528,477	502,293	480,568	481,394	451,517	3.09%
YoY %	3.43%	-0.81%	5.21%	4.52%	-0.17%	6.62%	-	-
Horiz. %	120.07%	116.09%	117.04%	111.25%	106.43%	106.62%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	10,376	12,949	18,134	10,356	8,810	8,827	-	-
YoY %	-19.87%	-28.59%	75.11%	17.55%	-0.19%	0.00%	-	-
Horiz. %	117.55%	146.70%	205.44%	117.32%	99.81%	100.00%	-	-
Div Payout %	108.99%	86.36%	111.82%	64.83%	150.22%	56.18%	-	-
YoY %	26.20%	-22.77%	72.48%	-56.84%	167.39%	0.00%	-	-
Horiz. %	194.00%	153.72%	199.04%	115.40%	267.39%	100.00%	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	542,147	524,177	528,477	502,293	480,568	481,394	451,517	3.09%
YoY %	3.43%	-0.81%	5.21%	4.52%	-0.17%	6.62%	-	-
Horiz. %	120.07%	116.09%	117.04%	111.25%	106.43%	106.62%	100.00%	-
NOSH	259,400	258,981	259,057	258,914	258,370	117,700	106,994	15.88%
YoY %	0.16%	-0.03%	0.06%	0.21%	119.52%	10.01%	-	-
Horiz. %	242.44%	242.05%	242.12%	241.99%	241.48%	110.01%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	1.88%	2.94%	3.25%	3.04%	1.41%	3.52%	3.54%	-
YoY %	-36.05%	-9.54%	6.91%	115.60%	-59.94%	-0.56%	-	-
Horiz. %	53.11%	83.05%	91.81%	85.88%	39.83%	99.44%	100.00%	-
ROE	1.76%	2.86%	3.07%	3.18%	1.22%	3.26%	3.08%	-
YoY %	-38.46%	-6.84%	-3.46%	160.66%	-62.58%	5.84%	-	-
Horiz. %	57.14%	92.86%	99.68%	103.25%	39.61%	105.84%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	199.68	205.34	197.97	202.80	169.38	388.05	370.52	-9.78%
YoY %	-2.76%	3.72%	-2.38%	19.73%	-56.35%	4.73%	-	-
Horiz. %	53.89%	55.42%	53.43%	54.73%	45.71%	104.73%	100.00%	-
EPS	3.67	5.79	6.26	6.17	2.27	13.35	13.01	-19.00%
YoY %	-36.61%	-7.51%	1.46%	171.81%	-83.00%	2.61%	-	-
Horiz. %	28.21%	44.50%	48.12%	47.43%	17.45%	102.61%	100.00%	-
DPS	4.00	5.00	7.00	4.00	3.41	7.50	0.00	-
YoY %	-20.00%	-28.57%	75.00%	17.30%	-54.53%	0.00%	-	-
Horiz. %	53.33%	66.67%	93.33%	53.33%	45.47%	100.00%	-	-
NAPS	2.09	2.024	2.04	1.94	1.86	4.09	4.22	-11.04%
YoY %	3.26%	-0.78%	5.15%	4.30%	-54.52%	-3.08%	-	-
Horiz. %	49.53%	47.96%	48.34%	45.97%	44.08%	96.92%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 258,914
RPS	35.94	36.90	35.58	36.43	30.36	31.69	27.51	4.55%
YoY %	-2.60%	3.71%	-2.33%	19.99%	-4.20%	15.19%	-	-
Horiz. %	130.64%	134.13%	129.33%	132.42%	110.36%	115.19%	100.00%	-
EPS	0.66	1.04	1.13	1.11	0.41	1.09	0.97	-6.21%
YoY %	-36.54%	-7.96%	1.80%	170.73%	-62.39%	12.37%	-	-
Horiz. %	68.04%	107.22%	116.49%	114.43%	42.27%	112.37%	100.00%	-
DPS	0.72	0.90	1.26	0.72	0.61	0.61	0.00	-
YoY %	-20.00%	-28.57%	75.00%	18.03%	0.00%	0.00%	-	-
Horiz. %	118.03%	147.54%	206.56%	118.03%	100.00%	100.00%	-	-
NAPS	0.3762	0.3637	0.3667	0.3485	0.3334	0.334	0.3133	3.09%
YoY %	3.44%	-0.82%	5.22%	4.53%	-0.18%	6.61%	-	-
Horiz. %	120.08%	116.09%	117.04%	111.24%	106.42%	106.61%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	4.58	5.50	7.13	4.61	4.49	10.18	5.90	-
P/RPS	2.29	2.68	3.60	2.27	2.65	2.62	1.59	6.26%
YoY %	-14.55%	-25.56%	58.59%	-14.34%	1.15%	64.78%	-	-
Horiz. %	144.03%	168.55%	226.42%	142.77%	166.67%	164.78%	100.00%	-
P/EPS	124.80	94.99	113.90	74.72	197.80	76.25	45.35	18.36%
YoY %	31.38%	-16.60%	52.44%	-62.22%	159.41%	68.14%	-	-
Horiz. %	275.19%	209.46%	251.16%	164.76%	436.16%	168.14%	100.00%	-
EY	0.80	1.05	0.88	1.34	0.51	1.31	2.21	-15.56%
YoY %	-23.81%	19.32%	-34.33%	162.75%	-61.07%	-40.72%	-	-
Horiz. %	36.20%	47.51%	39.82%	60.63%	23.08%	59.28%	100.00%	-
DY	0.87	0.91	0.98	0.87	0.76	0.74	0.00	-
YoY %	-4.40%	-7.14%	12.64%	14.47%	2.70%	0.00%	-	-
Horiz. %	117.57%	122.97%	132.43%	117.57%	102.70%	100.00%	-	-
P/NAPS	2.19	2.72	3.50	2.38	2.41	2.49	1.40	7.73%
YoY %	-19.49%	-22.29%	47.06%	-1.24%	-3.21%	77.86%	-	-
Horiz. %	156.43%	194.29%	250.00%	170.00%	172.14%	177.86%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	16/08/17	19/08/16	17/08/15	21/08/14	16/08/13	08/08/12	10/08/11	-
Price	4.19	5.62	5.65	4.62	4.66	8.83	5.90	-
P/RPS	2.10	2.74	2.85	2.28	2.75	2.28	1.59	4.74%
YoY %	-23.36%	-3.86%	25.00%	-17.09%	20.61%	43.40%	-	-
Horiz. %	132.08%	172.33%	179.25%	143.40%	172.96%	143.40%	100.00%	-
P/EPS	114.17	97.06	90.26	74.88	205.29	66.14	45.35	16.61%
YoY %	17.63%	7.53%	20.54%	-63.52%	210.39%	45.84%	-	-
Horiz. %	251.75%	214.02%	199.03%	165.12%	452.68%	145.84%	100.00%	-
EY	0.88	1.03	1.11	1.34	0.49	1.51	2.21	-14.21%
YoY %	-14.56%	-7.21%	-17.16%	173.47%	-67.55%	-31.67%	-	-
Horiz. %	39.82%	46.61%	50.23%	60.63%	22.17%	68.33%	100.00%	-
DY	0.95	0.89	1.24	0.87	0.73	0.85	0.00	-
YoY %	6.74%	-28.23%	42.53%	19.18%	-14.12%	0.00%	-	-
Horiz. %	111.76%	104.71%	145.88%	102.35%	85.88%	100.00%	-	-
P/NAPS	2.00	2.78	2.77	2.38	2.51	2.16	1.40	6.11%
YoY %	-28.06%	0.36%	16.39%	-5.18%	16.20%	54.29%	-	-
Horiz. %	142.86%	198.57%	197.86%	170.00%	179.29%	154.29%	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