[PHARMA] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

17-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 0.24%

YoY- 49.29%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	2,388,351	2,234,292	2,295,554	2,113,938	2,002,411	1,846,836	1,642,700	6.43%
YoY %	6.90%	-2.67%	8.59%	5.57%	8.42%	12.43%	-	-
Horiz. %	145.39%	136.01%	139.74%	128.69%	121.90%	112.43%	100.00%	-
PBT	75,814	61,919	97,079	126,467	109,249	79,270	102,587	-4.91%
YoY %	22.44%	-36.22%	-23.24%	15.76%	37.82%	-22.73%	-	-
Horiz. %	73.90%	60.36%	94.63%	123.28%	106.49%	77.27%	100.00%	-
Tax	-26,481	-21,162	-26,952	-26,277	-41,209	-29,878	-34,308	-4.22%
YoY %	-25.13%	21.48%	-2.57%	36.23%	-37.92%	12.91%	-	-
Horiz. %	77.19%	61.68%	78.56%	76.59%	120.11%	87.09%	100.00%	-
NP	49,333	40,757	70,127	100,190	68,040	49,392	68,279	-5.27%
YoY %	21.04%	-41.88%	-30.01%	47.25%	37.76%	-27.66%	-	-
Horiz. %	72.25%	59.69%	102.71%	146.74%	99.65%	72.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,260	40,668	69,407	99,663	66,756	47,949	67,151	-5.35%
YoY %	18.67%	-41.41%	-30.36%	49.29%	39.22%	-28.60%	-	-
Horiz. %	71.87%	60.56%	103.36%	148.42%	99.41%	71.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.93%	34.18%	27.76%	20.78%	37.72%	37.69%	33.44%	-
YoY %	2.19%	23.13%	33.59%	-44.91%	0.08%	12.71%	-	-
Horiz. %	104.46%	102.21%	83.01%	62.14%	112.80%	112.71%	100.00%	-
Total Cost	2,339,018	2,193,535	2,225,427	2,013,748	1,934,371	1,797,444	1,574,421	6.81%
YoY %	6.63%	-1.43%	10.51%	4.10%	7.62%	14.17%	-	-
Horiz. %	148.56%	139.32%	141.35%	127.90%	122.86%	114.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	519,642	542,147	524,177	528,477	502,293	480,568	481,394	1.28%
YoY %	-4.15%	3.43%	-0.81%	5.21%	4.52%	-0.17%	-	-
Horiz. %	107.95%	112.62%	108.89%	109.78%	104.34%	99.83%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	51,929	38,883	64,750	88,011	44,519	41,172	52,948	-0.32%
YoY %	33.55%	-39.95%	-26.43%	97.69%	8.13%	-22.24%	-	-
Horiz. %	98.08%	73.44%	122.29%	166.22%	84.08%	77.76%	100.00%	-
Div Payout %	107.60%	95.61%	93.29%	88.31%	66.69%	85.87%	78.85%	-
YoY %	12.54%	2.49%	5.64%	32.42%	-22.34%	8.90%	-	-
Horiz. %	136.46%	121.26%	118.31%	112.00%	84.58%	108.90%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	519,642	542,147	524,177	528,477	502,293	480,568	481,394	1.28%
YoY %	-4.15%	3.43%	-0.81%	5.21%	4.52%	-0.17%	-	-
Horiz. %	107.95%	112.62%	108.89%	109.78%	104.34%	99.83%	100.00%	-
NOSH	259,821	259,400	258,981	259,057	258,914	258,370	117,700	14.10%
YoY %	0.16%	0.16%	-0.03%	0.06%	0.21%	119.52%	-	-
Horiz. %	220.75%	220.39%	220.03%	220.10%	219.98%	219.52%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	2.07%	1.82%	3.05%	4.74%	3.40%	2.67%	4.16%	-
YoY %	13.74%	-40.33%	-35.65%	39.41%	27.34%	-35.82%	-	-
Horiz. %	49.76%	43.75%	73.32%	113.94%	81.73%	64.18%	100.00%	-
ROE	9.29%	7.50%	13.24%	18.86%	13.29%	9.98%	13.95%	-
YoY %	23.87%	-43.35%	-29.80%	41.91%	33.17%	-28.46%	-	-
Horiz. %	66.59%	53.76%	94.91%	135.20%	95.27%	71.54%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	919.23	861.33	886.38	816.01	773.39	714.80	1,395.66	-6.72%
YoY %	6.72%	-2.83%	8.62%	5.51%	8.20%	-48.78%	-	-
Horiz. %	65.86%	61.71%	63.51%	58.47%	55.41%	51.22%	100.00%	-
EPS	18.57	15.68	26.80	38.47	25.78	18.56	57.05	-17.05%
YoY %	18.43%	-41.49%	-30.34%	49.22%	38.90%	-67.47%	-	-
Horiz. %	32.55%	27.48%	46.98%	67.43%	45.19%	32.53%	100.00%	-
DPS	20.00	15.00	25.00	34.00	17.20	15.94	44.99	-12.63%
YoY %	33.33%	-40.00%	-26.47%	97.67%	7.90%	-64.57%	-	-
Horiz. %	44.45%	33.34%	55.57%	75.57%	38.23%	35.43%	100.00%	-
NAPS	2.00	2.09	2.024	2.04	1.94	1.86	4.09	-11.23%
YoY %	-4.31%	3.26%	-0.78%	5.15%	4.30%	-54.52%	-	-
Horiz. %	48.90%	51.10%	49.49%	49.88%	47.43%	45.48%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 259,057
RPS	165.72	155.03	159.28	146.68	138.94	128.14	113.98	6.43%
YoY %	6.90%	-2.67%	8.59%	5.57%	8.43%	12.42%	-	-
Horiz. %	145.39%	136.02%	139.74%	128.69%	121.90%	112.42%	100.00%	-
EPS	3.35	2.82	4.82	6.92	4.63	3.33	4.66	-5.34%
YoY %	18.79%	-41.49%	-30.35%	49.46%	39.04%	-28.54%	-	-
Horiz. %	71.89%	60.52%	103.43%	148.50%	99.36%	71.46%	100.00%	-
DPS	3.60	2.70	4.49	6.11	3.09	2.86	3.67	-0.32%
YoY %	33.33%	-39.87%	-26.51%	97.73%	8.04%	-22.07%	-	-
Horiz. %	98.09%	73.57%	122.34%	166.49%	84.20%	77.93%	100.00%	-
NAPS	0.3606	0.3762	0.3637	0.3667	0.3485	0.3334	0.334	1.28%
YoY %	-4.15%	3.44%	-0.82%	5.22%	4.53%	-0.18%	-	-
Horiz. %	107.96%	112.63%	108.89%	109.79%	104.34%	99.82%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.88	4.58	5.50	7.13	4.61	4.49	10.18	-
P/RPS	0.31	0.53	0.62	0.87	0.60	0.63	0.73	-13.29%
YoY %	-41.51%	-14.52%	-28.74%	45.00%	-4.76%	-13.70%	-	-
Horiz. %	42.47%	72.60%	84.93%	119.18%	82.19%	86.30%	100.00%	-
P/EPS	15.51	29.21	20.52	18.53	17.88	24.19	17.84	-2.30%
YoY %	-46.90%	42.35%	10.74%	3.64%	-26.09%	35.59%	-	-
Horiz. %	86.94%	163.73%	115.02%	103.87%	100.22%	135.59%	100.00%	-
EY	6.45	3.42	4.87	5.40	5.59	4.13	5.60	2.38%
YoY %	88.60%	-29.77%	-9.81%	-3.40%	35.35%	-26.25%	-	-
Horiz. %	115.18%	61.07%	86.96%	96.43%	99.82%	73.75%	100.00%	-
DY	6.94	3.28	4.55	4.77	3.73	3.55	4.42	7.80%
YoY %	111.59%	-27.91%	-4.61%	27.88%	5.07%	-19.68%	-	-
Horiz. %	157.01%	74.21%	102.94%	107.92%	84.39%	80.32%	100.00%	-
P/NAPS	1.44	2.19	2.72	3.50	2.38	2.41	2.49	-8.71%
YoY %	-34.25%	-19.49%	-22.29%	47.06%	-1.24%	-3.21%	-	-
Horiz. %	57.83%	87.95%	109.24%	140.56%	95.58%	96.79%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	17/08/18	16/08/17	19/08/16	17/08/15	21/08/14	16/08/13	08/08/12	-
Price	3.11	4.19	5.62	5.65	4.62	4.66	8.83	-
P/RPS	0.34	0.49	0.63	0.69	0.60	0.65	0.63	-9.76%
YoY %	-30.61%	-22.22%	-8.70%	15.00%	-7.69%	3.17%	-	-
Horiz. %	53.97%	77.78%	100.00%	109.52%	95.24%	103.17%	100.00%	-
P/EPS	16.74	26.73	20.97	14.69	17.92	25.11	15.48	1.31%
YoY %	-37.37%	27.47%	42.75%	-18.02%	-28.63%	62.21%	-	-
Horiz. %	108.14%	172.67%	135.47%	94.90%	115.76%	162.21%	100.00%	-
EY	5.97	3.74	4.77	6.81	5.58	3.98	6.46	-1.30%
YoY %	59.63%	-21.59%	-29.96%	22.04%	40.20%	-38.39%	-	-
Horiz. %	92.41%	57.89%	73.84%	105.42%	86.38%	61.61%	100.00%	-
DY	6.43	3.58	4.45	6.02	3.72	3.42	5.09	3.96%
YoY %	79.61%	-19.55%	-26.08%	61.83%	8.77%	-32.81%	-	-
Horiz. %	126.33%	70.33%	87.43%	118.27%	73.08%	67.19%	100.00%	-
P/NAPS	1.56	2.00	2.78	2.77	2.38	2.51	2.16	-5.27%
YoY %	-22.00%	-28.06%	0.36%	16.39%	-5.18%	16.20%	-	-
Horiz. %	72.22%	92.59%	128.70%	128.24%	110.19%	116.20%	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