Highlights

[PHARMA] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 13-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     103.84%    YoY -     66.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,520,981 1,537,593 1,563,526 1,541,312 1,378,348 1,336,309 1,335,790 9.02%
  QoQ % -1.08% -1.66% 1.44% 11.82% 3.15% 0.04% -
  Horiz. % 113.86% 115.11% 117.05% 115.39% 103.19% 100.04% 100.00%
PBT 73,186 75,757 82,344 87,168 45,462 64,217 65,516 7.64%
  QoQ % -3.39% -8.00% -5.53% 91.74% -29.21% -1.98% -
  Horiz. % 111.71% 115.63% 125.69% 133.05% 69.39% 98.02% 100.00%
Tax -20,401 -21,620 -23,056 -24,772 -15,152 -21,201 -17,862 9.24%
  QoQ % 5.64% 6.23% 6.93% -63.49% 28.53% -18.70% -
  Horiz. % 114.21% 121.04% 129.08% 138.69% 84.83% 118.70% 100.00%
NP 52,785 54,137 59,288 62,396 30,310 43,016 47,654 7.04%
  QoQ % -2.50% -8.69% -4.98% 105.86% -29.54% -9.73% -
  Horiz. % 110.77% 113.61% 124.41% 130.94% 63.60% 90.27% 100.00%
NP to SH 52,157 53,620 58,808 61,936 30,384 43,520 48,108 5.52%
  QoQ % -2.73% -8.82% -5.05% 103.84% -30.18% -9.54% -
  Horiz. % 108.42% 111.46% 122.24% 128.74% 63.16% 90.46% 100.00%
Tax Rate 27.88 % 28.54 % 28.00 % 28.42 % 33.33 % 33.01 % 27.26 % 1.51%
  QoQ % -2.31% 1.93% -1.48% -14.73% 0.97% 21.09% -
  Horiz. % 102.27% 104.70% 102.71% 104.26% 122.27% 121.09% 100.00%
Total Cost 1,468,196 1,483,456 1,504,238 1,478,916 1,348,038 1,293,293 1,288,136 9.09%
  QoQ % -1.03% -1.38% 1.71% 9.71% 4.23% 0.40% -
  Horiz. % 113.98% 115.16% 116.78% 114.81% 104.65% 100.40% 100.00%
Net Worth 514,273 464,307 451,381 437,661 421,524 424,715 417,306 14.90%
  QoQ % 10.76% 2.86% 3.14% 3.83% -0.75% 1.78% -
  Horiz. % 123.24% 111.26% 108.17% 104.88% 101.01% 101.78% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 35,304 - - - 10,698 67,041 100,581 -50.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% -84.04% -33.35% -
  Horiz. % 35.10% 0.00% 0.00% 0.00% 10.64% 66.65% 100.00%
Div Payout % 67.69 % - % - % - % 35.21 % 154.05 % 209.07 % -52.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% -77.14% -26.32% -
  Horiz. % 32.38% 0.00% 0.00% 0.00% 16.84% 73.68% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 514,273 464,307 451,381 437,661 421,524 424,715 417,306 14.90%
  QoQ % 10.76% 2.86% 3.14% 3.83% -0.75% 1.78% -
  Horiz. % 123.24% 111.26% 108.17% 104.88% 101.01% 101.78% 100.00%
NOSH 117,682 106,983 106,962 107,007 106,985 106,981 107,001 6.53%
  QoQ % 10.00% 0.02% -0.04% 0.02% 0.00% -0.02% -
  Horiz. % 109.98% 99.98% 99.96% 100.01% 99.99% 99.98% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.47 % 3.52 % 3.79 % 4.05 % 2.20 % 3.22 % 3.57 % -1.87%
  QoQ % -1.42% -7.12% -6.42% 84.09% -31.68% -9.80% -
  Horiz. % 97.20% 98.60% 106.16% 113.45% 61.62% 90.20% 100.00%
ROE 10.14 % 11.55 % 13.03 % 14.15 % 7.21 % 10.25 % 11.53 % -8.19%
  QoQ % -12.21% -11.36% -7.92% 96.26% -29.66% -11.10% -
  Horiz. % 87.94% 100.17% 113.01% 122.72% 62.53% 88.90% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,292.44 1,437.23 1,461.75 1,440.38 1,288.35 1,249.11 1,248.38 2.33%
  QoQ % -10.07% -1.68% 1.48% 11.80% 3.14% 0.06% -
  Horiz. % 103.53% 115.13% 117.09% 115.38% 103.20% 100.06% 100.00%
EPS 44.32 50.12 54.98 57.88 28.40 40.68 44.96 -0.95%
  QoQ % -11.57% -8.84% -5.01% 103.80% -30.19% -9.52% -
  Horiz. % 98.58% 111.48% 122.29% 128.74% 63.17% 90.48% 100.00%
DPS 30.00 0.00 0.00 0.00 10.00 62.67 94.00 -53.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% -84.04% -33.33% -
  Horiz. % 31.91% 0.00% 0.00% 0.00% 10.64% 66.67% 100.00%
NAPS 4.3700 4.3400 4.2200 4.0900 3.9400 3.9700 3.9000 7.86%
  QoQ % 0.69% 2.84% 3.18% 3.81% -0.76% 1.79% -
  Horiz. % 112.05% 111.28% 108.21% 104.87% 101.03% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,309,126
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 116.18 117.45 119.43 117.74 105.29 102.08 102.04 9.01%
  QoQ % -1.08% -1.66% 1.44% 11.82% 3.14% 0.04% -
  Horiz. % 113.86% 115.10% 117.04% 115.39% 103.19% 100.04% 100.00%
EPS 3.98 4.10 4.49 4.73 2.32 3.32 3.67 5.54%
  QoQ % -2.93% -8.69% -5.07% 103.88% -30.12% -9.54% -
  Horiz. % 108.45% 111.72% 122.34% 128.88% 63.22% 90.46% 100.00%
DPS 2.70 0.00 0.00 0.00 0.82 5.12 7.68 -50.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% -83.98% -33.33% -
  Horiz. % 35.16% 0.00% 0.00% 0.00% 10.68% 66.67% 100.00%
NAPS 0.3928 0.3547 0.3448 0.3343 0.3220 0.3244 0.3188 14.89%
  QoQ % 10.74% 2.87% 3.14% 3.82% -0.74% 1.76% -
  Horiz. % 123.21% 111.26% 108.16% 104.86% 101.00% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.3600 5.9000 5.9000 5.7300 5.3100 4.9800 4.9800 -
P/RPS 0.41 0.41 0.40 0.40 0.41 0.40 0.40 1.66%
  QoQ % 0.00% 2.50% 0.00% -2.44% 2.50% 0.00% -
  Horiz. % 102.50% 102.50% 100.00% 100.00% 102.50% 100.00% 100.00%
P/EPS 12.09 11.77 10.73 9.90 18.70 12.24 11.08 5.97%
  QoQ % 2.72% 9.69% 8.38% -47.06% 52.78% 10.47% -
  Horiz. % 109.12% 106.23% 96.84% 89.35% 168.77% 110.47% 100.00%
EY 8.27 8.49 9.32 10.10 5.35 8.17 9.03 -5.68%
  QoQ % -2.59% -8.91% -7.72% 88.79% -34.52% -9.52% -
  Horiz. % 91.58% 94.02% 103.21% 111.85% 59.25% 90.48% 100.00%
DY 5.60 0.00 0.00 0.00 1.88 12.58 18.88 -55.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% -85.06% -33.37% -
  Horiz. % 29.66% 0.00% 0.00% 0.00% 9.96% 66.63% 100.00%
P/NAPS 1.23 1.36 1.40 1.40 1.35 1.25 1.28 -2.61%
  QoQ % -9.56% -2.86% 0.00% 3.70% 8.00% -2.34% -
  Horiz. % 96.09% 106.25% 109.38% 109.38% 105.47% 97.66% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 01/11/11 10/08/11 13/05/11 25/02/11 04/11/10 11/08/10 -
Price 5.9000 5.9000 5.9000 5.0500 5.3500 4.9200 4.9500 -
P/RPS 0.46 0.41 0.40 0.35 0.42 0.39 0.40 9.74%
  QoQ % 12.20% 2.50% 14.29% -16.67% 7.69% -2.50% -
  Horiz. % 115.00% 102.50% 100.00% 87.50% 105.00% 97.50% 100.00%
P/EPS 13.31 11.77 10.73 8.72 18.84 12.09 11.01 13.44%
  QoQ % 13.08% 9.69% 23.05% -53.72% 55.83% 9.81% -
  Horiz. % 120.89% 106.90% 97.46% 79.20% 171.12% 109.81% 100.00%
EY 7.51 8.49 9.32 11.46 5.31 8.27 9.08 -11.86%
  QoQ % -11.54% -8.91% -18.67% 115.82% -35.79% -8.92% -
  Horiz. % 82.71% 93.50% 102.64% 126.21% 58.48% 91.08% 100.00%
DY 5.08 0.00 0.00 0.00 1.87 12.74 18.99 -58.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% -85.32% -32.91% -
  Horiz. % 26.75% 0.00% 0.00% 0.00% 9.85% 67.09% 100.00%
P/NAPS 1.35 1.36 1.40 1.23 1.36 1.24 1.27 4.14%
  QoQ % -0.74% -2.86% 13.82% -9.56% 9.68% -2.36% -
  Horiz. % 106.30% 107.09% 110.24% 96.85% 107.09% 97.64% 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
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS