Highlights

[PHARMA] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     30.70%    YoY -     -7.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,384,956 2,384,416 2,401,304 2,471,692 2,323,960 2,281,018 2,272,522 3.26%
  QoQ % 0.02% -0.70% -2.85% 6.36% 1.88% 0.37% -
  Horiz. % 104.95% 104.92% 105.67% 108.76% 102.26% 100.37% 100.00%
PBT 70,220 77,706 81,354 114,828 73,064 70,930 75,854 -5.00%
  QoQ % -9.63% -4.48% -29.15% 57.16% 3.01% -6.49% -
  Horiz. % 92.57% 102.44% 107.25% 151.38% 96.32% 93.51% 100.00%
Tax -26,990 -26,160 -34,644 -44,472 -17,977 -27,065 -17,836 31.71%
  QoQ % -3.17% 24.49% 22.10% -147.38% 33.58% -51.75% -
  Horiz. % 151.32% 146.67% 194.24% 249.34% 100.79% 151.75% 100.00%
NP 43,230 51,546 46,710 70,356 55,087 43,865 58,018 -17.77%
  QoQ % -16.13% 10.35% -33.61% 27.72% 25.58% -24.39% -
  Horiz. % 74.51% 88.85% 80.51% 121.27% 94.95% 75.61% 100.00%
NP to SH 42,468 50,708 45,960 70,344 53,823 42,697 56,886 -17.66%
  QoQ % -16.25% 10.33% -34.66% 30.70% 26.06% -24.94% -
  Horiz. % 74.65% 89.14% 80.79% 123.66% 94.62% 75.06% 100.00%
Tax Rate 38.44 % 33.67 % 42.58 % 38.73 % 24.60 % 38.16 % 23.51 % 38.66%
  QoQ % 14.17% -20.93% 9.94% 57.44% -35.53% 62.31% -
  Horiz. % 163.50% 143.22% 181.11% 164.74% 104.64% 162.31% 100.00%
Total Cost 2,341,726 2,332,869 2,354,594 2,401,336 2,268,873 2,237,153 2,214,504 3.78%
  QoQ % 0.38% -0.92% -1.95% 5.84% 1.42% 1.02% -
  Horiz. % 105.74% 105.35% 106.33% 108.44% 102.46% 101.02% 100.00%
Net Worth 509,862 522,618 519,642 524,838 526,888 531,892 541,894 -3.97%
  QoQ % -2.44% 0.57% -0.99% -0.39% -0.94% -1.85% -
  Horiz. % 94.09% 96.44% 95.89% 96.85% 97.23% 98.15% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 41,621 48,535 46,767 51,964 49,314 44,973 41,484 0.22%
  QoQ % -14.24% 3.78% -10.00% 5.37% 9.65% 8.41% -
  Horiz. % 100.33% 116.99% 112.73% 125.26% 118.87% 108.41% 100.00%
Div Payout % 98.01 % 95.71 % 101.76 % 73.87 % 91.62 % 105.33 % 72.93 % 21.71%
  QoQ % 2.40% -5.95% 37.76% -19.37% -13.02% 44.43% -
  Horiz. % 134.39% 131.24% 139.53% 101.29% 125.63% 144.43% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 509,862 522,618 519,642 524,838 526,888 531,892 541,894 -3.97%
  QoQ % -2.44% 0.57% -0.99% -0.39% -0.94% -1.85% -
  Horiz. % 94.09% 96.44% 95.89% 96.85% 97.23% 98.15% 100.00%
NOSH 260,134 260,009 259,821 259,821 259,551 259,460 259,279 0.22%
  QoQ % 0.05% 0.07% 0.00% 0.10% 0.04% 0.07% -
  Horiz. % 100.33% 100.28% 100.21% 100.21% 100.10% 100.07% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.81 % 2.16 % 1.95 % 2.85 % 2.37 % 1.92 % 2.55 % -20.38%
  QoQ % -16.20% 10.77% -31.58% 20.25% 23.44% -24.71% -
  Horiz. % 70.98% 84.71% 76.47% 111.76% 92.94% 75.29% 100.00%
ROE 8.33 % 9.70 % 8.84 % 13.40 % 10.22 % 8.03 % 10.50 % -14.27%
  QoQ % -14.12% 9.73% -34.03% 31.12% 27.27% -23.52% -
  Horiz. % 79.33% 92.38% 84.19% 127.62% 97.33% 76.48% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 916.82 917.05 924.21 951.31 895.38 879.14 876.47 3.04%
  QoQ % -0.03% -0.77% -2.85% 6.25% 1.85% 0.30% -
  Horiz. % 104.60% 104.63% 105.45% 108.54% 102.16% 100.30% 100.00%
EPS 16.33 19.51 17.68 27.08 20.74 16.45 21.94 -17.83%
  QoQ % -16.30% 10.35% -34.71% 30.57% 26.08% -25.02% -
  Horiz. % 74.43% 88.92% 80.58% 123.43% 94.53% 74.98% 100.00%
DPS 16.00 18.67 18.00 20.00 19.00 17.33 16.00 -
  QoQ % -14.30% 3.72% -10.00% 5.26% 9.64% 8.31% -
  Horiz. % 100.00% 116.69% 112.50% 125.00% 118.75% 108.31% 100.00%
NAPS 1.9600 2.0100 2.0000 2.0200 2.0300 2.0500 2.0900 -4.18%
  QoQ % -2.49% 0.50% -0.99% -0.49% -0.98% -1.91% -
  Horiz. % 93.78% 96.17% 95.69% 96.65% 97.13% 98.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 911.31 911.11 917.56 944.45 888.01 871.60 868.35 3.26%
  QoQ % 0.02% -0.70% -2.85% 6.36% 1.88% 0.37% -
  Horiz. % 104.95% 104.92% 105.67% 108.76% 102.26% 100.37% 100.00%
EPS 16.23 19.38 17.56 26.88 20.57 16.32 21.74 -17.66%
  QoQ % -16.25% 10.36% -34.67% 30.68% 26.04% -24.93% -
  Horiz. % 74.66% 89.14% 80.77% 123.64% 94.62% 75.07% 100.00%
DPS 15.90 18.55 17.87 19.86 18.84 17.18 15.85 0.21%
  QoQ % -14.29% 3.81% -10.02% 5.41% 9.66% 8.39% -
  Horiz. % 100.32% 117.03% 112.74% 125.30% 118.86% 108.39% 100.00%
NAPS 1.9482 1.9970 1.9856 2.0055 2.0133 2.0324 2.0706 -3.97%
  QoQ % -2.44% 0.57% -0.99% -0.39% -0.94% -1.84% -
  Horiz. % 94.09% 96.45% 95.89% 96.86% 97.23% 98.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.7800 2.8900 2.8800 4.2800 4.6000 4.1400 4.5800 -
P/RPS 0.30 0.32 0.31 0.45 0.51 0.47 0.52 -30.63%
  QoQ % -6.25% 3.23% -31.11% -11.76% 8.51% -9.62% -
  Horiz. % 57.69% 61.54% 59.62% 86.54% 98.08% 90.38% 100.00%
P/EPS 17.03 14.82 16.28 15.81 22.18 25.16 20.88 -12.67%
  QoQ % 14.91% -8.97% 2.97% -28.72% -11.84% 20.50% -
  Horiz. % 81.56% 70.98% 77.97% 75.72% 106.23% 120.50% 100.00%
EY 5.87 6.75 6.14 6.33 4.51 3.97 4.79 14.47%
  QoQ % -13.04% 9.93% -3.00% 40.35% 13.60% -17.12% -
  Horiz. % 122.55% 140.92% 128.18% 132.15% 94.15% 82.88% 100.00%
DY 5.76 6.46 6.25 4.67 4.13 4.19 3.49 39.53%
  QoQ % -10.84% 3.36% 33.83% 13.08% -1.43% 20.06% -
  Horiz. % 165.04% 185.10% 179.08% 133.81% 118.34% 120.06% 100.00%
P/NAPS 1.42 1.44 1.44 2.12 2.27 2.02 2.19 -25.03%
  QoQ % -1.39% 0.00% -32.08% -6.61% 12.38% -7.76% -
  Horiz. % 64.84% 65.75% 65.75% 96.80% 103.65% 92.24% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 19/11/18 17/08/18 16/05/18 27/02/18 15/11/17 16/08/17 -
Price 2.7600 3.0900 3.1100 4.0700 4.0400 3.8200 4.1900 -
P/RPS 0.30 0.34 0.34 0.43 0.45 0.43 0.48 -26.84%
  QoQ % -11.76% 0.00% -20.93% -4.44% 4.65% -10.42% -
  Horiz. % 62.50% 70.83% 70.83% 89.58% 93.75% 89.58% 100.00%
P/EPS 16.91 15.84 17.58 15.03 19.48 23.21 19.10 -7.78%
  QoQ % 6.76% -9.90% 16.97% -22.84% -16.07% 21.52% -
  Horiz. % 88.53% 82.93% 92.04% 78.69% 101.99% 121.52% 100.00%
EY 5.92 6.31 5.69 6.65 5.13 4.31 5.24 8.45%
  QoQ % -6.18% 10.90% -14.44% 29.63% 19.03% -17.75% -
  Horiz. % 112.98% 120.42% 108.59% 126.91% 97.90% 82.25% 100.00%
DY 5.80 6.04 5.79 4.91 4.70 4.54 3.82 32.00%
  QoQ % -3.97% 4.32% 17.92% 4.47% 3.52% 18.85% -
  Horiz. % 151.83% 158.12% 151.57% 128.53% 123.04% 118.85% 100.00%
P/NAPS 1.41 1.54 1.56 2.01 1.99 1.86 2.00 -20.74%
  QoQ % -8.44% -1.28% -22.39% 1.01% 6.99% -7.00% -
  Horiz. % 70.50% 77.00% 78.00% 100.50% 99.50% 93.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

315  535  635  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 SAPNRG 0.13+0.01 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.09+0.015 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS