Highlights

[PHARMA] QoQ Cumulative Quarter Result on 2018-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 17-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     30.67%    YoY -     -19.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 786,108 2,384,956 1,788,312 1,200,652 617,923 2,323,960 1,710,764 -40.48%
  QoQ % -67.04% 33.36% 48.95% 94.30% -73.41% 35.84% -
  Horiz. % 45.95% 139.41% 104.53% 70.18% 36.12% 135.84% 100.00%
PBT 30,243 70,220 58,280 40,677 28,707 73,064 53,198 -31.40%
  QoQ % -56.93% 20.49% 43.28% 41.70% -60.71% 37.34% -
  Horiz. % 56.85% 132.00% 109.55% 76.46% 53.96% 137.34% 100.00%
Tax -10,595 -26,990 -19,620 -17,322 -11,118 -17,977 -20,299 -35.20%
  QoQ % 60.74% -37.56% -13.27% -55.80% 38.15% 11.44% -
  Horiz. % 52.19% 132.96% 96.66% 85.33% 54.77% 88.56% 100.00%
NP 19,648 43,230 38,660 23,355 17,589 55,087 32,899 -29.10%
  QoQ % -54.55% 11.82% 65.53% 32.78% -68.07% 67.44% -
  Horiz. % 59.72% 131.40% 117.51% 70.99% 53.46% 167.44% 100.00%
NP to SH 19,617 42,468 38,031 22,980 17,586 53,823 32,023 -27.89%
  QoQ % -53.81% 11.67% 65.50% 30.67% -67.33% 68.08% -
  Horiz. % 61.26% 132.62% 118.76% 71.76% 54.92% 168.08% 100.00%
Tax Rate 35.03 % 38.44 % 33.67 % 42.58 % 38.73 % 24.60 % 38.16 % -5.55%
  QoQ % -8.87% 14.17% -20.93% 9.94% 57.44% -35.53% -
  Horiz. % 91.80% 100.73% 88.23% 111.58% 101.49% 64.47% 100.00%
Total Cost 766,460 2,341,726 1,749,652 1,177,297 600,334 2,268,873 1,677,865 -40.71%
  QoQ % -67.27% 33.84% 48.62% 96.11% -73.54% 35.22% -
  Horiz. % 45.68% 139.57% 104.28% 70.17% 35.78% 135.22% 100.00%
Net Worth 528,825 509,862 522,618 519,642 524,838 526,888 531,892 -0.39%
  QoQ % 3.72% -2.44% 0.57% -0.99% -0.39% -0.94% -
  Horiz. % 99.42% 95.86% 98.26% 97.70% 98.67% 99.06% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 15,630 41,621 36,401 23,383 12,991 49,314 33,729 -40.15%
  QoQ % -62.45% 14.34% 55.67% 80.00% -73.66% 46.21% -
  Horiz. % 46.34% 123.40% 107.92% 69.33% 38.52% 146.21% 100.00%
Div Payout % 79.68 % 98.01 % 95.71 % 101.76 % 73.87 % 91.62 % 105.33 % -16.99%
  QoQ % -18.70% 2.40% -5.95% 37.76% -19.37% -13.02% -
  Horiz. % 75.65% 93.05% 90.87% 96.61% 70.13% 86.98% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 528,825 509,862 522,618 519,642 524,838 526,888 531,892 -0.39%
  QoQ % 3.72% -2.44% 0.57% -0.99% -0.39% -0.94% -
  Horiz. % 99.42% 95.86% 98.26% 97.70% 98.67% 99.06% 100.00%
NOSH 260,505 260,134 260,009 259,821 259,821 259,551 259,460 0.27%
  QoQ % 0.14% 0.05% 0.07% 0.00% 0.10% 0.04% -
  Horiz. % 100.40% 100.26% 100.21% 100.14% 100.14% 100.04% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.50 % 1.81 % 2.16 % 1.95 % 2.85 % 2.37 % 1.92 % 19.26%
  QoQ % 38.12% -16.20% 10.77% -31.58% 20.25% 23.44% -
  Horiz. % 130.21% 94.27% 112.50% 101.56% 148.44% 123.44% 100.00%
ROE 3.71 % 8.33 % 7.28 % 4.42 % 3.35 % 10.22 % 6.02 % -27.60%
  QoQ % -55.46% 14.42% 64.71% 31.94% -67.22% 69.77% -
  Horiz. % 61.63% 138.37% 120.93% 73.42% 55.65% 169.77% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 301.76 916.82 687.79 462.11 237.83 895.38 659.36 -40.64%
  QoQ % -67.09% 33.30% 48.84% 94.30% -73.44% 35.80% -
  Horiz. % 45.77% 139.05% 104.31% 70.08% 36.07% 135.80% 100.00%
EPS 7.53 16.33 14.63 8.84 6.77 20.74 12.34 -28.08%
  QoQ % -53.89% 11.62% 65.50% 30.58% -67.36% 68.07% -
  Horiz. % 61.02% 132.33% 118.56% 71.64% 54.86% 168.07% 100.00%
DPS 6.00 16.00 14.00 9.00 5.00 19.00 13.00 -40.31%
  QoQ % -62.50% 14.29% 55.56% 80.00% -73.68% 46.15% -
  Horiz. % 46.15% 123.08% 107.69% 69.23% 38.46% 146.15% 100.00%
NAPS 2.0300 1.9600 2.0100 2.0000 2.0200 2.0300 2.0500 -0.65%
  QoQ % 3.57% -2.49% 0.50% -0.99% -0.49% -0.98% -
  Horiz. % 99.02% 95.61% 98.05% 97.56% 98.54% 99.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 300.93 912.97 684.57 459.62 236.54 889.62 654.89 -40.48%
  QoQ % -67.04% 33.36% 48.94% 94.31% -73.41% 35.84% -
  Horiz. % 45.95% 139.41% 104.53% 70.18% 36.12% 135.84% 100.00%
EPS 7.51 16.26 14.56 8.80 6.73 20.60 12.26 -27.89%
  QoQ % -53.81% 11.68% 65.45% 30.76% -67.33% 68.03% -
  Horiz. % 61.26% 132.63% 118.76% 71.78% 54.89% 168.03% 100.00%
DPS 5.98 15.93 13.93 8.95 4.97 18.88 12.91 -40.16%
  QoQ % -62.46% 14.36% 55.64% 80.08% -73.68% 46.24% -
  Horiz. % 46.32% 123.39% 107.90% 69.33% 38.50% 146.24% 100.00%
NAPS 2.0244 1.9518 2.0006 1.9892 2.0091 2.0170 2.0361 -0.38%
  QoQ % 3.72% -2.44% 0.57% -0.99% -0.39% -0.94% -
  Horiz. % 99.43% 95.86% 98.26% 97.70% 98.67% 99.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.2700 2.7800 2.8900 2.8800 4.2800 4.6000 4.1400 -
P/RPS 0.75 0.30 0.42 0.62 1.80 0.51 0.63 12.34%
  QoQ % 150.00% -28.57% -32.26% -65.56% 252.94% -19.05% -
  Horiz. % 119.05% 47.62% 66.67% 98.41% 285.71% 80.95% 100.00%
P/EPS 30.14 17.03 19.76 32.56 63.23 22.18 33.54 -6.88%
  QoQ % 76.98% -13.82% -39.31% -48.51% 185.08% -33.87% -
  Horiz. % 89.86% 50.78% 58.91% 97.08% 188.52% 66.13% 100.00%
EY 3.32 5.87 5.06 3.07 1.58 4.51 2.98 7.48%
  QoQ % -43.44% 16.01% 64.82% 94.30% -64.97% 51.34% -
  Horiz. % 111.41% 196.98% 169.80% 103.02% 53.02% 151.34% 100.00%
DY 2.64 5.76 4.84 3.13 1.17 4.13 3.14 -10.93%
  QoQ % -54.17% 19.01% 54.63% 167.52% -71.67% 31.53% -
  Horiz. % 84.08% 183.44% 154.14% 99.68% 37.26% 131.53% 100.00%
P/NAPS 1.12 1.42 1.44 1.44 2.12 2.27 2.02 -32.53%
  QoQ % -21.13% -1.39% 0.00% -32.08% -6.61% 12.38% -
  Horiz. % 55.45% 70.30% 71.29% 71.29% 104.95% 112.38% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 21/02/19 19/11/18 17/08/18 16/05/18 27/02/18 15/11/17 -
Price 2.3600 2.7600 3.0900 3.1100 4.0700 4.0400 3.8200 -
P/RPS 0.78 0.30 0.45 0.67 1.71 0.45 0.58 21.86%
  QoQ % 160.00% -33.33% -32.84% -60.82% 280.00% -22.41% -
  Horiz. % 134.48% 51.72% 77.59% 115.52% 294.83% 77.59% 100.00%
P/EPS 31.34 16.91 21.13 35.16 60.13 19.48 30.95 0.84%
  QoQ % 85.33% -19.97% -39.90% -41.53% 208.68% -37.06% -
  Horiz. % 101.26% 54.64% 68.27% 113.60% 194.28% 62.94% 100.00%
EY 3.19 5.92 4.73 2.84 1.66 5.13 3.23 -0.83%
  QoQ % -46.11% 25.16% 66.55% 71.08% -67.64% 58.82% -
  Horiz. % 98.76% 183.28% 146.44% 87.93% 51.39% 158.82% 100.00%
DY 2.54 5.80 4.53 2.89 1.23 4.70 3.40 -17.68%
  QoQ % -56.21% 28.04% 56.75% 134.96% -73.83% 38.24% -
  Horiz. % 74.71% 170.59% 133.24% 85.00% 36.18% 138.24% 100.00%
P/NAPS 1.16 1.41 1.54 1.56 2.01 1.99 1.86 -27.03%
  QoQ % -17.73% -8.44% -1.28% -22.39% 1.01% 6.99% -
  Horiz. % 62.37% 75.81% 82.80% 83.87% 108.06% 106.99% 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.
 


 

171  174  502  1478 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.27+0.005 
 KNM 0.41+0.015 
 MNC 0.115+0.005 
 VSOLAR 0.0950.00 
 SAPNRG 0.285-0.005 
 HSI-C7J 0.23-0.02 
 HSI-C7F 0.415-0.04 
 NETX 0.010.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
Partners & Brokers