[PHARMA] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

15-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -6.34%

YoY- -11.57%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	2,276,603	2,126,165	1,914,972	1,865,940	1,582,398	1,446,116	1,304,640	9.71%
YoY %	7.08%	11.03%	2.63%	17.92%	9.42%	10.84%	-	-
Horiz. %	174.50%	162.97%	146.78%	143.02%	121.29%	110.84%	100.00%	-
PBT	100,648	126,033	94,232	97,283	94,349	54,823	73,685	5.32%
YoY %	-20.14%	33.75%	-3.14%	3.11%	72.10%	-25.60%	-	-
Horiz. %	136.59%	171.04%	127.88%	132.03%	128.04%	74.40%	100.00%	-
Tax	-29,520	-26,528	-35,978	-37,985	-28,102	-18,223	-17,340	9.26%
YoY %	-11.28%	26.27%	5.28%	-35.17%	-54.21%	-5.09%	-	-
Horiz. %	170.24%	152.99%	207.49%	219.06%	162.06%	105.09%	100.00%	-
NP	71,128	99,505	58,254	59,298	66,247	36,600	56,345	3.95%
YoY %	-28.52%	70.81%	-1.76%	-10.49%	81.00%	-35.04%	-	-
Horiz. %	126.24%	176.60%	103.39%	105.24%	117.57%	64.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,629	99,421	56,646	57,797	65,358	36,561	54,977	4.25%
YoY %	-28.96%	75.51%	-1.99%	-11.57%	78.76%	-33.50%	-	-
Horiz. %	128.47%	180.84%	103.04%	105.13%	118.88%	66.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.33%	21.05%	38.18%	39.05%	29.79%	33.24%	23.53%	-
YoY %	39.33%	-44.87%	-2.23%	31.08%	-10.38%	41.27%	-	-
Horiz. %	124.65%	89.46%	162.26%	165.96%	126.60%	141.27%	100.00%	-
Total Cost	2,205,475	2,026,660	1,856,718	1,806,642	1,516,151	1,409,516	1,248,295	9.94%
YoY %	8.82%	9.15%	2.77%	19.16%	7.57%	12.92%	-	-
Horiz. %	176.68%	162.35%	148.74%	144.73%	121.46%	112.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,906	528,173	515,022	484,829	474,161	437,661	439,675	2.69%
YoY %	-2.32%	2.55%	6.23%	2.25%	8.34%	-0.46%	-	-
Horiz. %	117.34%	120.13%	117.14%	110.27%	107.84%	99.54%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	69,935	80,234	42,973	41,189	44,120	50,261	97,382	-5.36%
YoY %	-12.84%	86.71%	4.33%	-6.64%	-12.22%	-48.39%	-	-
Horiz. %	71.82%	82.39%	44.13%	42.30%	45.31%	51.61%	100.00%	-
Div Payout %	99.02%	80.70%	75.86%	71.27%	67.51%	137.47%	177.13%	-
YoY %	22.70%	6.38%	6.44%	5.57%	-50.89%	-22.39%	-	-
Horiz. %	55.90%	45.56%	42.83%	40.24%	38.11%	77.61%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	515,906	528,173	515,022	484,829	474,161	437,661	439,675	2.69%
YoY %	-2.32%	2.55%	6.23%	2.25%	8.34%	-0.46%	-	-
Horiz. %	117.34%	120.13%	117.14%	110.27%	107.84%	99.54%	100.00%	-
NOSH	258,859	258,908	258,805	117,676	117,657	107,007	106,977	15.85%
YoY %	-0.02%	0.04%	119.93%	0.02%	9.95%	0.03%	-	-
Horiz. %	241.98%	242.02%	241.93%	110.00%	109.98%	100.03%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	3.12%	4.68%	3.04%	3.18%	4.19%	2.53%	4.32%	-
YoY %	-33.33%	53.95%	-4.40%	-24.11%	65.61%	-41.44%	-	-
Horiz. %	72.22%	108.33%	70.37%	73.61%	96.99%	58.56%	100.00%	-
ROE	13.69%	18.82%	11.00%	11.92%	13.78%	8.35%	12.50%	-
YoY %	-27.26%	71.09%	-7.72%	-13.50%	65.03%	-33.20%	-	-
Horiz. %	109.52%	150.56%	88.00%	95.36%	110.24%	66.80%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	879.48	821.20	739.93	1,585.65	1,344.91	1,351.41	1,219.55	-5.29%
YoY %	7.10%	10.98%	-53.34%	17.90%	-0.48%	10.81%	-	-
Horiz. %	72.12%	67.34%	60.67%	130.02%	110.28%	110.81%	100.00%	-
EPS	27.28	38.40	21.89	49.11	55.55	34.17	51.39	-10.00%
YoY %	-28.96%	75.42%	-55.43%	-11.59%	62.57%	-33.51%	-	-
Horiz. %	53.08%	74.72%	42.60%	95.56%	108.09%	66.49%	100.00%	-
DPS	27.00	31.00	16.61	35.00	37.50	47.00	91.00	-18.31%
YoY %	-12.90%	86.63%	-52.54%	-6.67%	-20.21%	-48.35%	-	-
Horiz. %	29.67%	34.07%	18.25%	38.46%	41.21%	51.65%	100.00%	-
NAPS	1.993	2.04	1.99	4.12	4.03	4.09	4.11	-11.35%
YoY %	-2.30%	2.51%	-51.70%	2.23%	-1.47%	-0.49%	-	-
Horiz. %	48.49%	49.64%	48.42%	100.24%	98.05%	99.51%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 117,676
RPS	157.96	147.52	132.87	129.47	109.79	100.34	90.52	9.71%
YoY %	7.08%	11.03%	2.63%	17.93%	9.42%	10.85%	-	-
Horiz. %	174.50%	162.97%	146.79%	143.03%	121.29%	110.85%	100.00%	-
EPS	4.90	6.90	3.93	4.01	4.53	2.54	3.81	4.27%
YoY %	-28.99%	75.57%	-2.00%	-11.48%	78.35%	-33.33%	-	-
Horiz. %	128.61%	181.10%	103.15%	105.25%	118.90%	66.67%	100.00%	-
DPS	4.85	5.57	2.98	2.86	3.06	3.49	6.76	-5.37%
YoY %	-12.93%	86.91%	4.20%	-6.54%	-12.32%	-48.37%	-	-
Horiz. %	71.75%	82.40%	44.08%	42.31%	45.27%	51.63%	100.00%	-
NAPS	0.358	0.3665	0.3573	0.3364	0.329	0.3037	0.3051	2.69%
YoY %	-2.32%	2.57%	6.21%	2.25%	8.33%	-0.46%	-	-
Horiz. %	117.34%	120.12%	117.11%	110.26%	107.83%	99.54%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	5.76	6.00	4.46	8.26	5.90	5.73	4.27	-
P/RPS	0.65	0.73	0.60	0.52	0.44	0.42	0.35	10.85%
YoY %	-10.96%	21.67%	15.38%	18.18%	4.76%	20.00%	-	-
Horiz. %	185.71%	208.57%	171.43%	148.57%	125.71%	120.00%	100.00%	-
P/EPS	21.11	15.62	20.38	16.82	10.62	16.77	8.31	16.79%
YoY %	35.15%	-23.36%	21.17%	58.38%	-36.67%	101.81%	-	-
Horiz. %	254.03%	187.97%	245.25%	202.41%	127.80%	201.81%	100.00%	-
EY	4.74	6.40	4.91	5.95	9.42	5.96	12.04	-14.37%
YoY %	-25.94%	30.35%	-17.48%	-36.84%	58.05%	-50.50%	-	-
Horiz. %	39.37%	53.16%	40.78%	49.42%	78.24%	49.50%	100.00%	-
DY	4.69	5.17	3.72	4.24	6.36	8.20	21.31	-22.28%
YoY %	-9.28%	38.98%	-12.26%	-33.33%	-22.44%	-61.52%	-	-
Horiz. %	22.01%	24.26%	17.46%	19.90%	29.85%	38.48%	100.00%	-
P/NAPS	2.89	2.94	2.24	2.00	1.46	1.40	1.04	18.55%
YoY %	-1.70%	31.25%	12.00%	36.99%	4.29%	34.62%	-	-
Horiz. %	277.88%	282.69%	215.38%	192.31%	140.38%	134.62%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	13/05/16	18/05/15	14/05/14	15/05/13	03/05/12	13/05/11	26/05/10	-
Price	5.60	6.91	4.70	9.26	5.90	5.05	4.71	-
P/RPS	0.64	0.84	0.64	0.58	0.44	0.37	0.39	8.59%
YoY %	-23.81%	31.25%	10.34%	31.82%	18.92%	-5.13%	-	-
Horiz. %	164.10%	215.38%	164.10%	148.72%	112.82%	94.87%	100.00%	-
P/EPS	20.52	17.99	21.47	18.85	10.62	14.78	9.16	14.37%
YoY %	14.06%	-16.21%	13.90%	77.50%	-28.15%	61.35%	-	-
Horiz. %	224.02%	196.40%	234.39%	205.79%	115.94%	161.35%	100.00%	-
EY	4.87	5.56	4.66	5.30	9.42	6.77	10.91	-12.56%
YoY %	-12.41%	19.31%	-12.08%	-43.74%	39.14%	-37.95%	-	-
Horiz. %	44.64%	50.96%	42.71%	48.58%	86.34%	62.05%	100.00%	-
DY	4.82	4.49	3.53	3.78	6.36	9.31	19.32	-20.64%
YoY %	7.35%	27.20%	-6.61%	-40.57%	-31.69%	-51.81%	-	-
Horiz. %	24.95%	23.24%	18.27%	19.57%	32.92%	48.19%	100.00%	-
P/NAPS	2.81	3.39	2.36	2.25	1.46	1.23	1.15	16.04%
YoY %	-17.11%	43.64%	4.89%	54.11%	18.70%	6.96%	-	-
Horiz. %	244.35%	294.78%	205.22%	195.65%	126.96%	106.96%	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