[PHARMA] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

16-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -11.87%

YoY- -41.41%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	2,898,216	2,572,302	2,388,351	2,234,292	2,295,554	2,113,938	2,002,411	6.35%
YoY %	12.67%	7.70%	6.90%	-2.67%	8.59%	5.57%	-	-
Horiz. %	144.74%	128.46%	119.27%	111.58%	114.64%	105.57%	100.00%	-
PBT	-189,383	72,267	75,814	61,919	97,079	126,467	109,249	-
YoY %	-362.06%	-4.68%	22.44%	-36.22%	-23.24%	15.76%	-	-
Horiz. %	-173.35%	66.15%	69.40%	56.68%	88.86%	115.76%	100.00%	-
Tax	43,048	-23,482	-26,481	-21,162	-26,952	-26,277	-41,209	-
YoY %	283.32%	11.33%	-25.13%	21.48%	-2.57%	36.23%	-	-
Horiz. %	-104.46%	56.98%	64.26%	51.35%	65.40%	63.77%	100.00%	-
NP	-146,335	48,785	49,333	40,757	70,127	100,190	68,040	-
YoY %	-399.96%	-1.11%	21.04%	-41.88%	-30.01%	47.25%	-	-
Horiz. %	-215.07%	71.70%	72.51%	59.90%	103.07%	147.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-145,739	48,386	48,260	40,668	69,407	99,663	66,756	-
YoY %	-401.20%	0.26%	18.67%	-41.41%	-30.36%	49.29%	-	-
Horiz. %	-218.32%	72.48%	72.29%	60.92%	103.97%	149.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	32.49%	34.93%	34.18%	27.76%	20.78%	37.72%	-
YoY %	-	-6.99%	2.19%	23.13%	33.59%	-44.91%	-	-
Horiz. %	-	86.13%	92.60%	90.62%	73.59%	55.09%	100.00%	-
Total Cost	3,044,551	2,523,517	2,339,018	2,193,535	2,225,427	2,013,748	1,934,371	7.84%
YoY %	20.65%	7.89%	6.63%	-1.43%	10.51%	4.10%	-	-
Horiz. %	157.39%	130.46%	120.92%	113.40%	115.05%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,891	518,564	519,642	542,147	524,177	528,477	502,293	-5.48%
YoY %	-30.98%	-0.21%	-4.15%	3.43%	-0.81%	5.21%	-	-
Horiz. %	71.25%	103.24%	103.45%	107.93%	104.36%	105.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	22,204	40,348	51,929	38,883	64,750	88,011	44,519	-10.93%
YoY %	-44.97%	-22.30%	33.55%	-39.95%	-26.43%	97.69%	-	-
Horiz. %	49.88%	90.63%	116.64%	87.34%	145.44%	197.69%	100.00%	-
Div Payout %	0.00%	83.39%	107.60%	95.61%	93.29%	88.31%	66.69%	-
YoY %	0.00%	-22.50%	12.54%	2.49%	5.64%	32.42%	-	-
Horiz. %	0.00%	125.04%	161.34%	143.36%	139.89%	132.42%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	357,891	518,564	519,642	542,147	524,177	528,477	502,293	-5.48%
YoY %	-30.98%	-0.21%	-4.15%	3.43%	-0.81%	5.21%	-	-
Horiz. %	71.25%	103.24%	103.45%	107.93%	104.36%	105.21%	100.00%	-
NOSH	261,705	261,229	259,821	259,400	258,981	259,057	258,914	0.17%
YoY %	0.18%	0.54%	0.16%	0.16%	-0.03%	0.06%	-	-
Horiz. %	101.08%	100.89%	100.35%	100.19%	100.03%	100.06%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-5.05%	1.90%	2.07%	1.82%	3.05%	4.74%	3.40%	-
YoY %	-365.79%	-8.21%	13.74%	-40.33%	-35.65%	39.41%	-	-
Horiz. %	-148.53%	55.88%	60.88%	53.53%	89.71%	139.41%	100.00%	-
ROE	-40.72%	9.33%	9.29%	7.50%	13.24%	18.86%	13.29%	-
YoY %	-536.44%	0.43%	23.87%	-43.35%	-29.80%	41.91%	-	-
Horiz. %	-306.40%	70.20%	69.90%	56.43%	99.62%	141.91%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	1,109.43	987.13	919.23	861.33	886.38	816.01	773.39	6.19%
YoY %	12.39%	7.39%	6.72%	-2.83%	8.62%	5.51%	-	-
Horiz. %	143.45%	127.64%	118.86%	111.37%	114.61%	105.51%	100.00%	-
EPS	-55.79	18.57	18.57	15.68	26.80	38.47	25.78	-
YoY %	-400.43%	0.00%	18.43%	-41.49%	-30.34%	49.22%	-	-
Horiz. %	-216.41%	72.03%	72.03%	60.82%	103.96%	149.22%	100.00%	-
DPS	8.50	15.50	20.00	15.00	25.00	34.00	17.20	-11.07%
YoY %	-45.16%	-22.50%	33.33%	-40.00%	-26.47%	97.67%	-	-
Horiz. %	49.42%	90.12%	116.28%	87.21%	145.35%	197.67%	100.00%	-
NAPS	1.37	1.99	2.00	2.09	2.024	2.04	1.94	-5.62%
YoY %	-31.16%	-0.50%	-4.31%	3.26%	-0.78%	5.15%	-	-
Horiz. %	70.62%	102.58%	103.09%	107.73%	104.33%	105.15%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 259,400
RPS	201.09	178.48	165.72	155.03	159.28	146.68	138.94	6.34%
YoY %	12.67%	7.70%	6.90%	-2.67%	8.59%	5.57%	-	-
Horiz. %	144.73%	128.46%	119.27%	111.58%	114.64%	105.57%	100.00%	-
EPS	-10.11	3.36	3.35	2.82	4.82	6.92	4.63	-
YoY %	-400.89%	0.30%	18.79%	-41.49%	-30.35%	49.46%	-	-
Horiz. %	-218.36%	72.57%	72.35%	60.91%	104.10%	149.46%	100.00%	-
DPS	1.54	2.80	3.60	2.70	4.49	6.11	3.09	-10.94%
YoY %	-45.00%	-22.22%	33.33%	-39.87%	-26.51%	97.73%	-	-
Horiz. %	49.84%	90.61%	116.50%	87.38%	145.31%	197.73%	100.00%	-
NAPS	0.2483	0.3598	0.3606	0.3762	0.3637	0.3667	0.3485	-5.48%
YoY %	-30.99%	-0.22%	-4.15%	3.44%	-0.82%	5.22%	-	-
Horiz. %	71.25%	103.24%	103.47%	107.95%	104.36%	105.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.22	2.84	2.88	4.58	5.50	7.13	4.61	-
P/RPS	0.20	0.29	0.31	0.53	0.62	0.87	0.60	-16.71%
YoY %	-31.03%	-6.45%	-41.51%	-14.52%	-28.74%	45.00%	-	-
Horiz. %	33.33%	48.33%	51.67%	88.33%	103.33%	145.00%	100.00%	-
P/EPS	-3.98	15.29	15.51	29.21	20.52	18.53	17.88	-
YoY %	-126.03%	-1.42%	-46.90%	42.35%	10.74%	3.64%	-	-
Horiz. %	-22.26%	85.51%	86.74%	163.37%	114.77%	103.64%	100.00%	-
EY	-25.13	6.54	6.45	3.42	4.87	5.40	5.59	-
YoY %	-484.25%	1.40%	88.60%	-29.77%	-9.81%	-3.40%	-	-
Horiz. %	-449.55%	116.99%	115.38%	61.18%	87.12%	96.60%	100.00%	-
DY	3.83	5.46	6.94	3.28	4.55	4.77	3.73	0.44%
YoY %	-29.85%	-21.33%	111.59%	-27.91%	-4.61%	27.88%	-	-
Horiz. %	102.68%	146.38%	186.06%	87.94%	121.98%	127.88%	100.00%	-
P/NAPS	1.62	1.43	1.44	2.19	2.72	3.50	2.38	-6.20%
YoY %	13.29%	-0.69%	-34.25%	-19.49%	-22.29%	47.06%	-	-
Horiz. %	68.07%	60.08%	60.50%	92.02%	114.29%	147.06%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	23/08/19	17/08/18	16/08/17	19/08/16	17/08/15	21/08/14	-
Price	4.42	2.66	3.11	4.19	5.62	5.65	4.62	-
P/RPS	0.40	0.27	0.34	0.49	0.63	0.69	0.60	-6.52%
YoY %	48.15%	-20.59%	-30.61%	-22.22%	-8.70%	15.00%	-	-
Horiz. %	66.67%	45.00%	56.67%	81.67%	105.00%	115.00%	100.00%	-
P/EPS	-7.92	14.33	16.74	26.73	20.97	14.69	17.92	-
YoY %	-155.27%	-14.40%	-37.37%	27.47%	42.75%	-18.02%	-	-
Horiz. %	-44.20%	79.97%	93.42%	149.16%	117.02%	81.98%	100.00%	-
EY	-12.62	6.98	5.97	3.74	4.77	6.81	5.58	-
YoY %	-280.80%	16.92%	59.63%	-21.59%	-29.96%	22.04%	-	-
Horiz. %	-226.16%	125.09%	106.99%	67.03%	85.48%	122.04%	100.00%	-
DY	1.92	5.83	6.43	3.58	4.45	6.02	3.72	-10.42%
YoY %	-67.07%	-9.33%	79.61%	-19.55%	-26.08%	61.83%	-	-
Horiz. %	51.61%	156.72%	172.85%	96.24%	119.62%	161.83%	100.00%	-
P/NAPS	3.23	1.34	1.56	2.00	2.78	2.77	2.38	5.21%
YoY %	141.04%	-14.10%	-22.00%	-28.06%	0.36%	16.39%	-	-
Horiz. %	135.71%	56.30%	65.55%	84.03%	116.81%	116.39%	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