Highlights

[PHARMA] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     29.70%    YoY -     71.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,329,942 903,482 446,745 1,520,981 1,153,195 781,763 385,328 127.87%
  QoQ % 47.20% 102.24% -70.63% 31.89% 47.51% 102.88% -
  Horiz. % 345.15% 234.47% 115.94% 394.72% 299.28% 202.88% 100.00%
PBT 99,066 70,573 42,955 73,186 56,818 41,172 21,792 173.67%
  QoQ % 40.37% 64.30% -41.31% 28.81% 38.00% 88.93% -
  Horiz. % 454.60% 323.85% 197.11% 335.84% 260.73% 188.93% 100.00%
Tax -28,392 -25,435 -13,894 -20,401 -16,215 -11,528 -6,193 175.21%
  QoQ % -11.63% -83.06% 31.90% -25.82% -40.66% -86.15% -
  Horiz. % 458.45% 410.71% 224.35% 329.42% 261.83% 186.15% 100.00%
NP 70,674 45,138 29,061 52,785 40,603 29,644 15,599 173.05%
  QoQ % 56.57% 55.32% -44.94% 30.00% 36.97% 90.04% -
  Horiz. % 453.07% 289.36% 186.30% 338.39% 260.29% 190.04% 100.00%
NP to SH 69,645 44,398 28,685 52,157 40,215 29,404 15,484 171.74%
  QoQ % 56.87% 54.78% -45.00% 29.70% 36.77% 89.90% -
  Horiz. % 449.79% 286.73% 185.26% 336.84% 259.72% 189.90% 100.00%
Tax Rate 28.66 % 36.04 % 32.35 % 27.88 % 28.54 % 28.00 % 28.42 % 0.56%
  QoQ % -20.48% 11.41% 16.03% -2.31% 1.93% -1.48% -
  Horiz. % 100.84% 126.81% 113.83% 98.10% 100.42% 98.52% 100.00%
Total Cost 1,259,268 858,344 417,684 1,468,196 1,112,592 752,119 369,729 125.87%
  QoQ % 46.71% 105.50% -71.55% 31.96% 47.93% 103.42% -
  Horiz. % 340.59% 232.15% 112.97% 397.10% 300.92% 203.42% 100.00%
Net Worth 496,623 481,282 474,161 514,273 464,307 451,381 437,661 8.77%
  QoQ % 3.19% 1.50% -7.80% 10.76% 2.86% 3.14% -
  Horiz. % 113.47% 109.97% 108.34% 117.51% 106.09% 103.14% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 29,420 17,650 8,824 35,304 - - - -
  QoQ % 66.68% 100.03% -75.01% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 50.00% 24.99% 100.00% - - -
Div Payout % 42.24 % 39.76 % 30.76 % 67.69 % - % - % - % -
  QoQ % 6.24% 29.26% -54.56% 0.00% 0.00% 0.00% -
  Horiz. % 62.40% 58.74% 45.44% 100.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 496,623 481,282 474,161 514,273 464,307 451,381 437,661 8.77%
  QoQ % 3.19% 1.50% -7.80% 10.76% 2.86% 3.14% -
  Horiz. % 113.47% 109.97% 108.34% 117.51% 106.09% 103.14% 100.00%
NOSH 117,683 117,672 117,657 117,682 106,983 106,962 107,007 6.53%
  QoQ % 0.01% 0.01% -0.02% 10.00% 0.02% -0.04% -
  Horiz. % 109.98% 109.97% 109.95% 109.98% 99.98% 99.96% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.31 % 5.00 % 6.51 % 3.47 % 3.52 % 3.79 % 4.05 % 19.73%
  QoQ % 6.20% -23.20% 87.61% -1.42% -7.12% -6.42% -
  Horiz. % 131.11% 123.46% 160.74% 85.68% 86.91% 93.58% 100.00%
ROE 14.02 % 9.22 % 6.05 % 10.14 % 8.66 % 6.51 % 3.54 % 149.69%
  QoQ % 52.06% 52.40% -40.34% 17.09% 33.03% 83.90% -
  Horiz. % 396.05% 260.45% 170.90% 286.44% 244.63% 183.90% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,130.10 767.79 379.70 1,292.44 1,077.92 730.88 360.09 113.91%
  QoQ % 47.19% 102.21% -70.62% 19.90% 47.48% 102.97% -
  Horiz. % 313.84% 213.22% 105.45% 358.92% 299.35% 202.97% 100.00%
EPS 59.18 37.73 24.38 44.32 37.59 27.49 14.47 155.09%
  QoQ % 56.85% 54.76% -44.99% 17.90% 36.74% 89.98% -
  Horiz. % 408.98% 260.75% 168.49% 306.29% 259.78% 189.98% 100.00%
DPS 25.00 15.00 7.50 30.00 0.00 0.00 0.00 -
  QoQ % 66.67% 100.00% -75.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 50.00% 25.00% 100.00% - - -
NAPS 4.2200 4.0900 4.0300 4.3700 4.3400 4.2200 4.0900 2.10%
  QoQ % 3.18% 1.49% -7.78% 0.69% 2.84% 3.18% -
  Horiz. % 103.18% 100.00% 98.53% 106.85% 106.11% 103.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 508.18 345.23 170.71 581.18 440.65 298.72 147.24 127.87%
  QoQ % 47.20% 102.23% -70.63% 31.89% 47.51% 102.88% -
  Horiz. % 345.14% 234.47% 115.94% 394.72% 299.27% 202.88% 100.00%
EPS 26.61 16.96 10.96 19.93 15.37 11.24 5.92 171.62%
  QoQ % 56.90% 54.74% -45.01% 29.67% 36.74% 89.86% -
  Horiz. % 449.49% 286.49% 185.14% 336.66% 259.63% 189.86% 100.00%
DPS 11.24 6.74 3.37 13.49 0.00 0.00 0.00 -
  QoQ % 66.77% 100.00% -75.02% 0.00% 0.00% 0.00% -
  Horiz. % 83.32% 49.96% 24.98% 100.00% - - -
NAPS 1.8976 1.8390 1.8118 1.9651 1.7742 1.7248 1.6723 8.77%
  QoQ % 3.19% 1.50% -7.80% 10.76% 2.86% 3.14% -
  Horiz. % 113.47% 109.97% 108.34% 117.51% 106.09% 103.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 7.5500 10.1800 5.9000 5.3600 5.9000 5.9000 5.7300 -
P/RPS 0.67 1.33 1.55 0.41 0.55 0.81 1.59 -43.71%
  QoQ % -49.62% -14.19% 278.05% -25.45% -32.10% -49.06% -
  Horiz. % 42.14% 83.65% 97.48% 25.79% 34.59% 50.94% 100.00%
P/EPS 12.76 26.98 24.20 12.09 15.70 21.46 39.60 -52.90%
  QoQ % -52.71% 11.49% 100.17% -22.99% -26.84% -45.81% -
  Horiz. % 32.22% 68.13% 61.11% 30.53% 39.65% 54.19% 100.00%
EY 7.84 3.71 4.13 8.27 6.37 4.66 2.53 112.11%
  QoQ % 111.32% -10.17% -50.06% 29.83% 36.70% 84.19% -
  Horiz. % 309.88% 146.64% 163.24% 326.88% 251.78% 184.19% 100.00%
DY 3.31 1.47 1.27 5.60 0.00 0.00 0.00 -
  QoQ % 125.17% 15.75% -77.32% 0.00% 0.00% 0.00% -
  Horiz. % 59.11% 26.25% 22.68% 100.00% - - -
P/NAPS 1.79 2.49 1.46 1.23 1.36 1.40 1.40 17.75%
  QoQ % -28.11% 70.55% 18.70% -9.56% -2.86% 0.00% -
  Horiz. % 127.86% 177.86% 104.29% 87.86% 97.14% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 08/08/12 03/05/12 22/02/12 01/11/11 10/08/11 13/05/11 -
Price 8.2500 8.8300 5.9000 5.9000 5.9000 5.9000 5.0500 -
P/RPS 0.73 1.15 1.55 0.46 0.55 0.81 1.40 -35.14%
  QoQ % -36.52% -25.81% 236.96% -16.36% -32.10% -42.14% -
  Horiz. % 52.14% 82.14% 110.71% 32.86% 39.29% 57.86% 100.00%
P/EPS 13.94 23.40 24.20 13.31 15.70 21.46 34.90 -45.67%
  QoQ % -40.43% -3.31% 81.82% -15.22% -26.84% -38.51% -
  Horiz. % 39.94% 67.05% 69.34% 38.14% 44.99% 61.49% 100.00%
EY 7.17 4.27 4.13 7.51 6.37 4.66 2.87 83.81%
  QoQ % 67.92% 3.39% -45.01% 17.90% 36.70% 62.37% -
  Horiz. % 249.83% 148.78% 143.90% 261.67% 221.95% 162.37% 100.00%
DY 3.03 1.70 1.27 5.08 0.00 0.00 0.00 -
  QoQ % 78.24% 33.86% -75.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.65% 33.46% 25.00% 100.00% - - -
P/NAPS 1.95 2.16 1.46 1.35 1.36 1.40 1.23 35.85%
  QoQ % -9.72% 47.95% 8.15% -0.74% -2.86% 13.82% -
  Horiz. % 158.54% 175.61% 118.70% 109.76% 110.57% 113.82% 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
 
 

267  529  639  984 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 INIX 0.34+0.075 
 KNM 0.22+0.01 
 MTRONIC-WA 0.085+0.01 

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