Highlights

[PHARMA] QoQ Annualized Quarter Result on 2014-06-30 [#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 -     -19.53%    YoY -     37.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,887,616 2,122,933 1,994,440 1,987,488 1,874,688 1,946,639 1,838,372 1.78%
  QoQ % -11.08% 6.44% 0.35% 6.02% -3.70% 5.89% -
  Horiz. % 102.68% 115.48% 108.49% 108.11% 101.98% 105.89% 100.00%
PBT 154,448 125,580 116,968 125,562 152,636 92,997 79,986 55.13%
  QoQ % 22.99% 7.36% -6.84% -17.74% 64.13% 16.27% -
  Horiz. % 193.09% 157.00% 146.23% 156.98% 190.83% 116.27% 100.00%
Tax -26,744 -31,355 -40,162 -40,356 -46,052 -36,236 -32,661 -12.49%
  QoQ % 14.71% 21.93% 0.48% 12.37% -27.09% -10.94% -
  Horiz. % 81.88% 96.00% 122.97% 123.56% 141.00% 110.94% 100.00%
NP 127,704 94,225 76,805 85,206 106,584 56,761 47,325 93.94%
  QoQ % 35.53% 22.68% -9.86% -20.06% 87.78% 19.94% -
  Horiz. % 269.84% 199.10% 162.29% 180.04% 225.22% 119.94% 100.00%
NP to SH 127,176 93,844 76,196 84,384 104,868 55,200 45,849 97.54%
  QoQ % 35.52% 23.16% -9.70% -19.53% 89.98% 20.39% -
  Horiz. % 277.38% 204.68% 166.19% 184.05% 228.72% 120.39% 100.00%
Tax Rate 17.32 % 24.97 % 34.34 % 32.14 % 30.17 % 38.96 % 40.83 % -43.57%
  QoQ % -30.64% -27.29% 6.85% 6.53% -22.56% -4.58% -
  Horiz. % 42.42% 61.16% 84.10% 78.72% 73.89% 95.42% 100.00%
Total Cost 1,759,912 2,028,708 1,917,634 1,902,282 1,768,104 1,889,878 1,791,046 -1.16%
  QoQ % -13.25% 5.79% 0.81% 7.59% -6.44% 5.52% -
  Horiz. % 98.26% 113.27% 107.07% 106.21% 98.72% 105.52% 100.00%
Net Worth 528,173 525,526 507,513 502,162 515,022 486,754 473,857 7.51%
  QoQ % 0.50% 3.55% 1.07% -2.50% 5.81% 2.72% -
  Horiz. % 111.46% 110.90% 107.10% 105.97% 108.69% 102.72% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 72,494 72,486 55,239 41,415 41,408 41,477 33,903 66.05%
  QoQ % 0.01% 31.22% 33.38% 0.02% -0.17% 22.34% -
  Horiz. % 213.82% 213.80% 162.93% 122.16% 122.14% 122.34% 100.00%
Div Payout % 57.00 % 77.24 % 72.50 % 49.08 % 39.49 % 75.14 % 73.95 % -15.95%
  QoQ % -26.20% 6.54% 47.72% 24.28% -47.44% 1.61% -
  Horiz. % 77.08% 104.45% 98.04% 66.37% 53.40% 101.61% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 528,173 525,526 507,513 502,162 515,022 486,754 473,857 7.51%
  QoQ % 0.50% 3.55% 1.07% -2.50% 5.81% 2.72% -
  Horiz. % 111.46% 110.90% 107.10% 105.97% 108.69% 102.72% 100.00%
NOSH 258,908 258,880 258,935 258,846 258,805 258,911 258,938 -0.01%
  QoQ % 0.01% -0.02% 0.03% 0.02% -0.04% -0.01% -
  Horiz. % 99.99% 99.98% 100.00% 99.96% 99.95% 99.99% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.77 % 4.44 % 3.85 % 4.29 % 5.69 % 2.92 % 2.57 % 90.85%
  QoQ % 52.48% 15.32% -10.26% -24.60% 94.86% 13.62% -
  Horiz. % 263.42% 172.76% 149.81% 166.93% 221.40% 113.62% 100.00%
ROE 24.08 % 17.86 % 15.01 % 16.80 % 20.36 % 11.34 % 9.68 % 83.69%
  QoQ % 34.83% 18.99% -10.65% -17.49% 79.54% 17.15% -
  Horiz. % 248.76% 184.50% 155.06% 173.55% 210.33% 117.15% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 729.07 820.05 770.25 767.82 724.36 751.85 709.97 1.79%
  QoQ % -11.09% 6.47% 0.32% 6.00% -3.66% 5.90% -
  Horiz. % 102.69% 115.50% 108.49% 108.15% 102.03% 105.90% 100.00%
EPS 49.12 36.25 29.43 32.60 40.52 21.32 17.71 97.53%
  QoQ % 35.50% 23.17% -9.72% -19.55% 90.06% 20.38% -
  Horiz. % 277.36% 204.69% 166.18% 184.08% 228.80% 120.38% 100.00%
DPS 28.00 28.00 21.33 16.00 16.00 16.02 13.09 66.09%
  QoQ % 0.00% 31.27% 33.31% 0.00% -0.12% 22.38% -
  Horiz. % 213.90% 213.90% 162.95% 122.23% 122.23% 122.38% 100.00%
NAPS 2.0400 2.0300 1.9600 1.9400 1.9900 1.8800 1.8300 7.52%
  QoQ % 0.49% 3.57% 1.03% -2.51% 5.85% 2.73% -
  Horiz. % 111.48% 110.93% 107.10% 106.01% 108.74% 102.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 722.59 812.67 763.48 760.82 717.64 745.18 703.74 1.78%
  QoQ % -11.08% 6.44% 0.35% 6.02% -3.70% 5.89% -
  Horiz. % 102.68% 115.48% 108.49% 108.11% 101.98% 105.89% 100.00%
EPS 48.68 35.92 29.17 32.30 40.14 21.13 17.55 97.54%
  QoQ % 35.52% 23.14% -9.69% -19.53% 89.97% 20.40% -
  Horiz. % 277.38% 204.67% 166.21% 184.05% 228.72% 120.40% 100.00%
DPS 27.75 27.75 21.15 15.85 15.85 15.88 12.98 66.03%
  QoQ % 0.00% 31.21% 33.44% 0.00% -0.19% 22.34% -
  Horiz. % 213.79% 213.79% 162.94% 122.11% 122.11% 122.34% 100.00%
NAPS 2.0219 2.0117 1.9428 1.9223 1.9715 1.8633 1.8139 7.51%
  QoQ % 0.51% 3.55% 1.07% -2.50% 5.81% 2.72% -
  Horiz. % 111.47% 110.90% 107.11% 105.98% 108.69% 102.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.0000 4.5800 4.6300 4.6100 4.4600 4.4500 4.8200 -
P/RPS 0.82 0.56 0.60 0.60 0.62 0.59 0.68 13.31%
  QoQ % 46.43% -6.67% 0.00% -3.23% 5.08% -13.24% -
  Horiz. % 120.59% 82.35% 88.24% 88.24% 91.18% 86.76% 100.00%
P/EPS 12.21 12.63 15.73 14.14 11.01 20.87 27.22 -41.43%
  QoQ % -3.33% -19.71% 11.24% 28.43% -47.24% -23.33% -
  Horiz. % 44.86% 46.40% 57.79% 51.95% 40.45% 76.67% 100.00%
EY 8.19 7.91 6.36 7.07 9.09 4.79 3.67 70.85%
  QoQ % 3.54% 24.37% -10.04% -22.22% 89.77% 30.52% -
  Horiz. % 223.16% 215.53% 173.30% 192.64% 247.68% 130.52% 100.00%
DY 4.67 6.11 4.61 3.47 3.59 3.60 2.72 43.43%
  QoQ % -23.57% 32.54% 32.85% -3.34% -0.28% 32.35% -
  Horiz. % 171.69% 224.63% 169.49% 127.57% 131.99% 132.35% 100.00%
P/NAPS 2.94 2.26 2.36 2.38 2.24 2.37 2.63 7.72%
  QoQ % 30.09% -4.24% -0.84% 6.25% -5.49% -9.89% -
  Horiz. % 111.79% 85.93% 89.73% 90.49% 85.17% 90.11% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 23/02/15 21/11/14 21/08/14 14/05/14 24/02/14 19/11/13 -
Price 6.9100 5.2800 4.4500 4.6200 4.7000 4.2900 4.7200 -
P/RPS 0.95 0.64 0.58 0.60 0.65 0.57 0.66 27.51%
  QoQ % 48.44% 10.34% -3.33% -7.69% 14.04% -13.64% -
  Horiz. % 143.94% 96.97% 87.88% 90.91% 98.48% 86.36% 100.00%
P/EPS 14.07 14.57 15.12 14.17 11.60 20.12 26.66 -34.72%
  QoQ % -3.43% -3.64% 6.70% 22.16% -42.35% -24.53% -
  Horiz. % 52.78% 54.65% 56.71% 53.15% 43.51% 75.47% 100.00%
EY 7.11 6.87 6.61 7.06 8.62 4.97 3.75 53.25%
  QoQ % 3.49% 3.93% -6.37% -18.10% 73.44% 32.53% -
  Horiz. % 189.60% 183.20% 176.27% 188.27% 229.87% 132.53% 100.00%
DY 4.05 5.30 4.79 3.46 3.40 3.73 2.77 28.85%
  QoQ % -23.58% 10.65% 38.44% 1.76% -8.85% 34.66% -
  Horiz. % 146.21% 191.34% 172.92% 124.91% 122.74% 134.66% 100.00%
P/NAPS 3.39 2.60 2.27 2.38 2.36 2.28 2.58 19.98%
  QoQ % 30.38% 14.54% -4.62% 0.85% 3.51% -11.63% -
  Horiz. % 131.40% 100.78% 87.98% 92.25% 91.47% 88.37% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. Bad Quarter Reports My Trading Adventure
4. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
5. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers