Highlights

[PHARMA] QoQ Annualized Quarter Result on 2017-09-30 [#3]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 15-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -24.94%    YoY -     -31.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,401,304 2,471,692 2,323,960 2,281,018 2,272,522 2,473,176 2,189,022 6.38%
  QoQ % -2.85% 6.36% 1.88% 0.37% -8.11% 12.98% -
  Horiz. % 109.70% 112.91% 106.16% 104.20% 103.81% 112.98% 100.00%
PBT 81,354 114,828 73,064 70,930 75,854 111,108 72,017 8.49%
  QoQ % -29.15% 57.16% 3.01% -6.49% -31.73% 54.28% -
  Horiz. % 112.96% 159.45% 101.45% 98.49% 105.33% 154.28% 100.00%
Tax -34,644 -44,472 -17,977 -27,065 -17,836 -34,076 -26,158 20.66%
  QoQ % 22.10% -147.38% 33.58% -51.75% 47.66% -30.27% -
  Horiz. % 132.44% 170.01% 68.72% 103.47% 68.19% 130.27% 100.00%
NP 46,710 70,356 55,087 43,865 58,018 77,032 45,859 1.24%
  QoQ % -33.61% 27.72% 25.58% -24.39% -24.68% 67.98% -
  Horiz. % 101.86% 153.42% 120.12% 95.65% 126.51% 167.98% 100.00%
NP to SH 45,960 70,344 53,823 42,697 56,886 75,692 45,599 0.53%
  QoQ % -34.66% 30.70% 26.06% -24.94% -24.85% 65.99% -
  Horiz. % 100.79% 154.27% 118.04% 93.64% 124.75% 165.99% 100.00%
Tax Rate 42.58 % 38.73 % 24.60 % 38.16 % 23.51 % 30.67 % 36.32 % 11.22%
  QoQ % 9.94% 57.44% -35.53% 62.31% -23.35% -15.56% -
  Horiz. % 117.24% 106.64% 67.73% 105.07% 64.73% 84.44% 100.00%
Total Cost 2,354,594 2,401,336 2,268,873 2,237,153 2,214,504 2,396,144 2,143,163 6.49%
  QoQ % -1.95% 5.84% 1.42% 1.02% -7.58% 11.80% -
  Horiz. % 109.87% 112.05% 105.87% 104.39% 103.33% 111.80% 100.00%
Net Worth 519,642 524,838 526,888 531,892 541,894 544,360 531,169 -1.46%
  QoQ % -0.99% -0.39% -0.94% -1.85% -0.45% 2.48% -
  Horiz. % 97.83% 98.81% 99.19% 100.14% 102.02% 102.48% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 46,767 51,964 49,314 44,973 41,484 41,475 41,457 8.39%
  QoQ % -10.00% 5.37% 9.65% 8.41% 0.02% 0.04% -
  Horiz. % 112.81% 125.34% 118.95% 108.48% 100.07% 100.04% 100.00%
Div Payout % 101.76 % 73.87 % 91.62 % 105.33 % 72.93 % 54.79 % 90.92 % 7.82%
  QoQ % 37.76% -19.37% -13.02% 44.43% 33.11% -39.74% -
  Horiz. % 111.92% 81.25% 100.77% 115.85% 80.21% 60.26% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 519,642 524,838 526,888 531,892 541,894 544,360 531,169 -1.46%
  QoQ % -0.99% -0.39% -0.94% -1.85% -0.45% 2.48% -
  Horiz. % 97.83% 98.81% 99.19% 100.14% 102.02% 102.48% 100.00%
NOSH 259,821 259,821 259,551 259,460 259,279 259,219 259,107 0.18%
  QoQ % 0.00% 0.10% 0.04% 0.07% 0.02% 0.04% -
  Horiz. % 100.28% 100.28% 100.17% 100.14% 100.07% 100.04% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.95 % 2.85 % 2.37 % 1.92 % 2.55 % 3.11 % 2.09 % -4.53%
  QoQ % -31.58% 20.25% 23.44% -24.71% -18.01% 48.80% -
  Horiz. % 93.30% 136.36% 113.40% 91.87% 122.01% 148.80% 100.00%
ROE 8.84 % 13.40 % 10.22 % 8.03 % 10.50 % 13.90 % 8.58 % 2.02%
  QoQ % -34.03% 31.12% 27.27% -23.52% -24.46% 62.00% -
  Horiz. % 103.03% 156.18% 119.11% 93.59% 122.38% 162.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 924.21 951.31 895.38 879.14 876.47 954.09 844.83 6.19%
  QoQ % -2.85% 6.25% 1.85% 0.30% -8.14% 12.93% -
  Horiz. % 109.40% 112.60% 105.98% 104.06% 103.75% 112.93% 100.00%
EPS 17.68 27.08 20.74 16.45 21.94 29.20 17.60 0.30%
  QoQ % -34.71% 30.57% 26.08% -25.02% -24.86% 65.91% -
  Horiz. % 100.45% 153.86% 117.84% 93.47% 124.66% 165.91% 100.00%
DPS 18.00 20.00 19.00 17.33 16.00 16.00 16.00 8.19%
  QoQ % -10.00% 5.26% 9.64% 8.31% 0.00% 0.00% -
  Horiz. % 112.50% 125.00% 118.75% 108.31% 100.00% 100.00% 100.00%
NAPS 2.0000 2.0200 2.0300 2.0500 2.0900 2.1000 2.0500 -1.64%
  QoQ % -0.99% -0.49% -0.98% -1.91% -0.48% 2.44% -
  Horiz. % 97.56% 98.54% 99.02% 100.00% 101.95% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 919.23 946.18 889.62 873.18 869.93 946.74 837.97 6.38%
  QoQ % -2.85% 6.36% 1.88% 0.37% -8.11% 12.98% -
  Horiz. % 109.70% 112.91% 106.16% 104.20% 103.81% 112.98% 100.00%
EPS 17.59 26.93 20.60 16.34 21.78 28.98 17.46 0.50%
  QoQ % -34.68% 30.73% 26.07% -24.98% -24.84% 65.98% -
  Horiz. % 100.74% 154.24% 117.98% 93.59% 124.74% 165.98% 100.00%
DPS 17.90 19.89 18.88 17.22 15.88 15.88 15.87 8.38%
  QoQ % -10.01% 5.35% 9.64% 8.44% 0.00% 0.06% -
  Horiz. % 112.79% 125.33% 118.97% 108.51% 100.06% 100.06% 100.00%
NAPS 1.9892 2.0091 2.0170 2.0361 2.0744 2.0838 2.0333 -1.46%
  QoQ % -0.99% -0.39% -0.94% -1.85% -0.45% 2.48% -
  Horiz. % 97.83% 98.81% 99.20% 100.14% 102.02% 102.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.8800 4.2800 4.6000 4.1400 4.5800 4.8900 5.3000 -
P/RPS 0.31 0.45 0.51 0.47 0.52 0.51 0.63 -37.75%
  QoQ % -31.11% -11.76% 8.51% -9.62% 1.96% -19.05% -
  Horiz. % 49.21% 71.43% 80.95% 74.60% 82.54% 80.95% 100.00%
P/EPS 16.28 15.81 22.18 25.16 20.88 16.75 30.12 -33.72%
  QoQ % 2.97% -28.72% -11.84% 20.50% 24.66% -44.39% -
  Horiz. % 54.05% 52.49% 73.64% 83.53% 69.32% 55.61% 100.00%
EY 6.14 6.33 4.51 3.97 4.79 5.97 3.32 50.84%
  QoQ % -3.00% 40.35% 13.60% -17.12% -19.77% 79.82% -
  Horiz. % 184.94% 190.66% 135.84% 119.58% 144.28% 179.82% 100.00%
DY 6.25 4.67 4.13 4.19 3.49 3.27 3.02 62.61%
  QoQ % 33.83% 13.08% -1.43% 20.06% 6.73% 8.28% -
  Horiz. % 206.95% 154.64% 136.75% 138.74% 115.56% 108.28% 100.00%
P/NAPS 1.44 2.12 2.27 2.02 2.19 2.33 2.59 -32.46%
  QoQ % -32.08% -6.61% 12.38% -7.76% -6.01% -10.04% -
  Horiz. % 55.60% 81.85% 87.64% 77.99% 84.56% 89.96% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 16/05/18 27/02/18 15/11/17 16/08/17 16/05/17 21/02/17 -
Price 3.1100 4.0700 4.0400 3.8200 4.1900 4.7200 5.1200 -
P/RPS 0.34 0.43 0.45 0.43 0.48 0.49 0.61 -32.34%
  QoQ % -20.93% -4.44% 4.65% -10.42% -2.04% -19.67% -
  Horiz. % 55.74% 70.49% 73.77% 70.49% 78.69% 80.33% 100.00%
P/EPS 17.58 15.03 19.48 23.21 19.10 16.16 29.09 -28.59%
  QoQ % 16.97% -22.84% -16.07% 21.52% 18.19% -44.45% -
  Horiz. % 60.43% 51.67% 66.96% 79.79% 65.66% 55.55% 100.00%
EY 5.69 6.65 5.13 4.31 5.24 6.19 3.44 39.99%
  QoQ % -14.44% 29.63% 19.03% -17.75% -15.35% 79.94% -
  Horiz. % 165.41% 193.31% 149.13% 125.29% 152.33% 179.94% 100.00%
DY 5.79 4.91 4.70 4.54 3.82 3.39 3.13 50.86%
  QoQ % 17.92% 4.47% 3.52% 18.85% 12.68% 8.31% -
  Horiz. % 184.98% 156.87% 150.16% 145.05% 122.04% 108.31% 100.00%
P/NAPS 1.56 2.01 1.99 1.86 2.00 2.25 2.50 -27.04%
  QoQ % -22.39% 1.01% 6.99% -7.00% -11.11% -10.00% -
  Horiz. % 62.40% 80.40% 79.60% 74.40% 80.00% 90.00% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers