Highlights

[PHARMA] QoQ Cumulative 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 -     60.93%    YoY -     37.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 471,904 2,122,933 1,495,830 993,744 468,672 1,946,639 1,378,779 -51.10%
  QoQ % -77.77% 41.92% 50.52% 112.03% -75.92% 41.19% -
  Horiz. % 34.23% 153.97% 108.49% 72.07% 33.99% 141.19% 100.00%
PBT 38,612 125,580 87,726 62,781 38,159 92,997 59,990 -25.47%
  QoQ % -69.25% 43.15% 39.73% 64.52% -58.97% 55.02% -
  Horiz. % 64.36% 209.33% 146.23% 104.65% 63.61% 155.02% 100.00%
Tax -6,686 -31,355 -30,122 -20,178 -11,513 -36,236 -24,496 -57.96%
  QoQ % 78.68% -4.09% -49.28% -75.26% 68.23% -47.93% -
  Horiz. % 27.29% 128.00% 122.97% 82.37% 47.00% 147.93% 100.00%
NP 31,926 94,225 57,604 42,603 26,646 56,761 35,494 -6.83%
  QoQ % -66.12% 63.57% 35.21% 59.89% -53.06% 59.92% -
  Horiz. % 89.95% 265.47% 162.29% 120.03% 75.07% 159.92% 100.00%
NP to SH 31,794 93,844 57,147 42,192 26,217 55,200 34,387 -5.10%
  QoQ % -66.12% 64.22% 35.45% 60.93% -52.51% 60.53% -
  Horiz. % 92.46% 272.91% 166.19% 122.70% 76.24% 160.53% 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 439,978 2,028,708 1,438,226 951,141 442,026 1,889,878 1,343,285 -52.52%
  QoQ % -78.31% 41.06% 51.21% 115.18% -76.61% 40.69% -
  Horiz. % 32.75% 151.03% 107.07% 70.81% 32.91% 140.69% 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 18,123 72,486 41,429 20,707 10,352 41,477 25,427 -20.22%
  QoQ % -75.00% 74.96% 100.07% 100.03% -75.04% 63.12% -
  Horiz. % 71.27% 285.07% 162.93% 81.44% 40.71% 163.12% 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 6.02 % 17.86 % 11.26 % 8.40 % 5.09 % 11.34 % 7.26 % -11.75%
  QoQ % -66.29% 58.61% 34.05% 65.03% -55.11% 56.20% -
  Horiz. % 82.92% 246.01% 155.10% 115.70% 70.11% 156.20% 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 182.27 820.05 577.69 383.91 181.09 751.85 532.47 -51.10%
  QoQ % -77.77% 41.95% 50.48% 112.00% -75.91% 41.20% -
  Horiz. % 34.23% 154.01% 108.49% 72.10% 34.01% 141.20% 100.00%
EPS 12.28 36.25 22.07 16.30 10.13 21.32 13.28 -5.09%
  QoQ % -66.12% 64.25% 35.40% 60.91% -52.49% 60.54% -
  Horiz. % 92.47% 272.97% 166.19% 122.74% 76.28% 160.54% 100.00%
DPS 7.00 28.00 16.00 8.00 4.00 16.02 9.82 -20.22%
  QoQ % -75.00% 75.00% 100.00% 100.00% -75.03% 63.14% -
  Horiz. % 71.28% 285.13% 162.93% 81.47% 40.73% 163.14% 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 180.65 812.67 572.61 380.41 179.41 745.18 527.80 -51.10%
  QoQ % -77.77% 41.92% 50.52% 112.03% -75.92% 41.19% -
  Horiz. % 34.23% 153.97% 108.49% 72.07% 33.99% 141.19% 100.00%
EPS 12.17 35.92 21.88 16.15 10.04 21.13 13.16 -5.08%
  QoQ % -66.12% 64.17% 35.48% 60.86% -52.48% 60.56% -
  Horiz. % 92.48% 272.95% 166.26% 122.72% 76.29% 160.56% 100.00%
DPS 6.94 27.75 15.86 7.93 3.96 15.88 9.73 -20.19%
  QoQ % -74.99% 74.97% 100.00% 100.25% -75.06% 63.21% -
  Horiz. % 71.33% 285.20% 163.00% 81.50% 40.70% 163.21% 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 3.29 0.56 0.80 1.20 2.46 0.59 0.91 135.75%
  QoQ % 487.50% -30.00% -33.33% -51.22% 316.95% -35.16% -
  Horiz. % 361.54% 61.54% 87.91% 131.87% 270.33% 64.84% 100.00%
P/EPS 48.86 12.63 20.98 28.28 44.03 20.87 36.30 21.93%
  QoQ % 286.86% -39.80% -25.81% -35.77% 110.97% -42.51% -
  Horiz. % 134.60% 34.79% 57.80% 77.91% 121.29% 57.49% 100.00%
EY 2.05 7.91 4.77 3.54 2.27 4.79 2.76 -18.00%
  QoQ % -74.08% 65.83% 34.75% 55.95% -52.61% 73.55% -
  Horiz. % 74.28% 286.59% 172.83% 128.26% 82.25% 173.55% 100.00%
DY 1.17 6.11 3.46 1.74 0.90 3.60 2.04 -30.99%
  QoQ % -80.85% 76.59% 98.85% 93.33% -75.00% 76.47% -
  Horiz. % 57.35% 299.51% 169.61% 85.29% 44.12% 176.47% 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 3.79 0.64 0.77 1.20 2.60 0.57 0.89 162.96%
  QoQ % 492.19% -16.88% -35.83% -53.85% 356.14% -35.96% -
  Horiz. % 425.84% 71.91% 86.52% 134.83% 292.13% 64.04% 100.00%
P/EPS 56.27 14.57 20.16 28.34 46.40 20.12 35.54 35.88%
  QoQ % 286.20% -27.73% -28.86% -38.92% 130.62% -43.39% -
  Horiz. % 158.33% 41.00% 56.72% 79.74% 130.56% 56.61% 100.00%
EY 1.78 6.87 4.96 3.53 2.16 4.97 2.81 -26.26%
  QoQ % -74.09% 38.51% 40.51% 63.43% -56.54% 76.87% -
  Horiz. % 63.35% 244.48% 176.51% 125.62% 76.87% 176.87% 100.00%
DY 1.01 5.30 3.60 1.73 0.85 3.73 2.08 -38.25%
  QoQ % -80.94% 47.22% 108.09% 103.53% -77.21% 79.33% -
  Horiz. % 48.56% 254.81% 173.08% 83.17% 40.87% 179.33% 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.
 


 

1960 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers