Highlights

[PHARMA] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 08-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -22.61%    YoY -     50.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,001,356 1,812,346 1,773,256 1,806,964 1,786,980 1,520,981 1,537,593 19.19%
  QoQ % 10.43% 2.20% -1.87% 1.12% 17.49% -1.08% -
  Horiz. % 130.16% 117.87% 115.33% 117.52% 116.22% 98.92% 100.00%
PBT 147,696 103,313 132,088 141,146 171,820 73,186 75,757 56.00%
  QoQ % 42.96% -21.78% -6.42% -17.85% 134.77% -3.39% -
  Horiz. % 194.96% 136.37% 174.36% 186.31% 226.80% 96.61% 100.00%
Tax -47,084 -40,108 -37,856 -50,870 -55,576 -20,401 -21,620 67.93%
  QoQ % -17.39% -5.95% 25.58% 8.47% -172.42% 5.64% -
  Horiz. % 217.78% 185.51% 175.10% 235.29% 257.06% 94.36% 100.00%
NP 100,612 63,205 94,232 90,276 116,244 52,785 54,137 51.10%
  QoQ % 59.18% -32.93% 4.38% -22.34% 120.22% -2.50% -
  Horiz. % 185.85% 116.75% 174.06% 166.75% 214.72% 97.50% 100.00%
NP to SH 99,084 61,710 92,860 88,796 114,740 52,157 53,620 50.53%
  QoQ % 60.56% -33.55% 4.58% -22.61% 119.99% -2.73% -
  Horiz. % 184.79% 115.09% 173.18% 165.60% 213.99% 97.27% 100.00%
Tax Rate 31.88 % 38.82 % 28.66 % 36.04 % 32.35 % 27.88 % 28.54 % 7.65%
  QoQ % -17.88% 35.45% -20.48% 11.41% 16.03% -2.31% -
  Horiz. % 111.70% 136.02% 100.42% 126.28% 113.35% 97.69% 100.00%
Total Cost 1,900,744 1,749,141 1,679,024 1,716,688 1,670,736 1,468,196 1,483,456 17.95%
  QoQ % 8.67% 4.18% -2.19% 2.75% 13.80% -1.03% -
  Horiz. % 128.13% 117.91% 113.18% 115.72% 112.62% 98.97% 100.00%
Net Worth 484,829 471,886 496,623 481,282 474,161 514,273 464,307 2.92%
  QoQ % 2.74% -4.98% 3.19% 1.50% -7.80% 10.76% -
  Horiz. % 104.42% 101.63% 106.96% 103.66% 102.12% 110.76% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 35,303 41,187 39,227 35,301 35,297 35,304 - -
  QoQ % -14.29% 4.99% 11.12% 0.01% -0.02% 0.00% -
  Horiz. % 100.00% 116.66% 111.11% 99.99% 99.98% 100.00% -
Div Payout % 35.63 % 66.74 % 42.24 % 39.76 % 30.76 % 67.69 % - % -
  QoQ % -46.61% 58.00% 6.24% 29.26% -54.56% 0.00% -
  Horiz. % 52.64% 98.60% 62.40% 58.74% 45.44% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 484,829 471,886 496,623 481,282 474,161 514,273 464,307 2.92%
  QoQ % 2.74% -4.98% 3.19% 1.50% -7.80% 10.76% -
  Horiz. % 104.42% 101.63% 106.96% 103.66% 102.12% 110.76% 100.00%
NOSH 117,676 117,677 117,683 117,672 117,657 117,682 106,983 6.55%
  QoQ % -0.00% -0.01% 0.01% 0.01% -0.02% 10.00% -
  Horiz. % 110.00% 110.00% 110.00% 109.99% 109.98% 110.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.03 % 3.49 % 5.31 % 5.00 % 6.51 % 3.47 % 3.52 % 26.84%
  QoQ % 44.13% -34.27% 6.20% -23.20% 87.61% -1.42% -
  Horiz. % 142.90% 99.15% 150.85% 142.05% 184.94% 98.58% 100.00%
ROE 20.44 % 13.08 % 18.70 % 18.45 % 24.20 % 10.14 % 11.55 % 46.26%
  QoQ % 56.27% -30.05% 1.36% -23.76% 138.66% -12.21% -
  Horiz. % 176.97% 113.25% 161.90% 159.74% 209.52% 87.79% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,700.72 1,540.10 1,506.80 1,535.58 1,518.79 1,292.44 1,437.23 11.86%
  QoQ % 10.43% 2.21% -1.87% 1.11% 17.51% -10.07% -
  Horiz. % 118.33% 107.16% 104.84% 106.84% 105.67% 89.93% 100.00%
EPS 84.20 52.44 78.91 75.46 97.52 44.32 50.12 41.27%
  QoQ % 60.56% -33.54% 4.57% -22.62% 120.04% -11.57% -
  Horiz. % 168.00% 104.63% 157.44% 150.56% 194.57% 88.43% 100.00%
DPS 30.00 35.00 33.33 30.00 30.00 30.00 0.00 -
  QoQ % -14.29% 5.01% 11.10% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 116.67% 111.10% 100.00% 100.00% 100.00% -
NAPS 4.1200 4.0100 4.2200 4.0900 4.0300 4.3700 4.3400 -3.41%
  QoQ % 2.74% -4.98% 3.18% 1.49% -7.78% 0.69% -
  Horiz. % 94.93% 92.40% 97.24% 94.24% 92.86% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 764.74 692.51 677.58 690.46 682.82 581.18 587.53 19.19%
  QoQ % 10.43% 2.20% -1.87% 1.12% 17.49% -1.08% -
  Horiz. % 130.16% 117.87% 115.33% 117.52% 116.22% 98.92% 100.00%
EPS 37.86 23.58 35.48 33.93 43.84 19.93 20.49 50.52%
  QoQ % 60.56% -33.54% 4.57% -22.60% 119.97% -2.73% -
  Horiz. % 184.77% 115.08% 173.16% 165.59% 213.96% 97.27% 100.00%
DPS 13.49 15.74 14.99 13.49 13.49 13.49 0.00 -
  QoQ % -14.29% 5.00% 11.12% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 116.68% 111.12% 100.00% 100.00% 100.00% -
NAPS 1.8526 1.8031 1.8976 1.8390 1.8118 1.9651 1.7742 2.92%
  QoQ % 2.75% -4.98% 3.19% 1.50% -7.80% 10.76% -
  Horiz. % 104.42% 101.63% 106.96% 103.65% 102.12% 110.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 8.2600 8.1000 7.5500 10.1800 5.9000 5.3600 5.9000 -
P/RPS 0.49 0.53 0.50 0.66 0.39 0.41 0.41 12.61%
  QoQ % -7.55% 6.00% -24.24% 69.23% -4.88% 0.00% -
  Horiz. % 119.51% 129.27% 121.95% 160.98% 95.12% 100.00% 100.00%
P/EPS 9.81 15.45 9.57 13.49 6.05 12.09 11.77 -11.43%
  QoQ % -36.50% 61.44% -29.06% 122.98% -49.96% 2.72% -
  Horiz. % 83.35% 131.27% 81.31% 114.61% 51.40% 102.72% 100.00%
EY 10.19 6.47 10.45 7.41 16.53 8.27 8.49 12.93%
  QoQ % 57.50% -38.09% 41.03% -55.17% 99.88% -2.59% -
  Horiz. % 120.02% 76.21% 123.09% 87.28% 194.70% 97.41% 100.00%
DY 3.63 4.32 4.42 2.95 5.08 5.60 0.00 -
  QoQ % -15.97% -2.26% 49.83% -41.93% -9.29% 0.00% -
  Horiz. % 64.82% 77.14% 78.93% 52.68% 90.71% 100.00% -
P/NAPS 2.00 2.02 1.79 2.49 1.46 1.23 1.36 29.29%
  QoQ % -0.99% 12.85% -28.11% 70.55% 18.70% -9.56% -
  Horiz. % 147.06% 148.53% 131.62% 183.09% 107.35% 90.44% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 18/02/13 06/11/12 08/08/12 03/05/12 22/02/12 01/11/11 -
Price 9.2600 7.8000 8.2500 8.8300 5.9000 5.9000 5.9000 -
P/RPS 0.54 0.51 0.55 0.58 0.39 0.46 0.41 20.13%
  QoQ % 5.88% -7.27% -5.17% 48.72% -15.22% 12.20% -
  Horiz. % 131.71% 124.39% 134.15% 141.46% 95.12% 112.20% 100.00%
P/EPS 11.00 14.87 10.46 11.70 6.05 13.31 11.77 -4.41%
  QoQ % -26.03% 42.16% -10.60% 93.39% -54.55% 13.08% -
  Horiz. % 93.46% 126.34% 88.87% 99.41% 51.40% 113.08% 100.00%
EY 9.09 6.72 9.56 8.55 16.53 7.51 8.49 4.65%
  QoQ % 35.27% -29.71% 11.81% -48.28% 120.11% -11.54% -
  Horiz. % 107.07% 79.15% 112.60% 100.71% 194.70% 88.46% 100.00%
DY 3.24 4.49 4.04 3.40 5.08 5.08 0.00 -
  QoQ % -27.84% 11.14% 18.82% -33.07% 0.00% 0.00% -
  Horiz. % 63.78% 88.39% 79.53% 66.93% 100.00% 100.00% -
P/NAPS 2.25 1.95 1.95 2.16 1.46 1.35 1.36 39.84%
  QoQ % 15.38% 0.00% -9.72% 47.95% 8.15% -0.74% -
  Horiz. % 165.44% 143.38% 143.38% 158.82% 107.35% 99.26% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS