Highlights

[PHARMA] QoQ Cumulative 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 -     -67.33%    YoY -     -7.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,788,312 1,200,652 617,923 2,323,960 1,710,764 1,136,261 63.71%
  QoQ % 33.36% 48.95% 94.30% -73.41% 35.84% 50.56% -
  Horiz. % 209.90% 157.39% 105.67% 54.38% 204.53% 150.56% 100.00%
PBT 70,220 58,280 40,677 28,707 73,064 53,198 37,927 50.61%
  QoQ % 20.49% 43.28% 41.70% -60.71% 37.34% 40.26% -
  Horiz. % 185.15% 153.66% 107.25% 75.69% 192.64% 140.26% 100.00%
Tax -26,990 -19,620 -17,322 -11,118 -17,977 -20,299 -8,918 108.81%
  QoQ % -37.56% -13.27% -55.80% 38.15% 11.44% -127.62% -
  Horiz. % 302.65% 220.00% 194.24% 124.67% 201.58% 227.62% 100.00%
NP 43,230 38,660 23,355 17,589 55,087 32,899 29,009 30.37%
  QoQ % 11.82% 65.53% 32.78% -68.07% 67.44% 13.41% -
  Horiz. % 149.02% 133.27% 80.51% 60.63% 189.90% 113.41% 100.00%
NP to SH 42,468 38,031 22,980 17,586 53,823 32,023 28,443 30.54%
  QoQ % 11.67% 65.50% 30.67% -67.33% 68.08% 12.59% -
  Horiz. % 149.31% 133.71% 80.79% 61.83% 189.23% 112.59% 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 1,749,652 1,177,297 600,334 2,268,873 1,677,865 1,107,252 64.54%
  QoQ % 33.84% 48.62% 96.11% -73.54% 35.22% 51.53% -
  Horiz. % 211.49% 158.02% 106.33% 54.22% 204.91% 151.53% 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 36,401 23,383 12,991 49,314 33,729 20,742 58.89%
  QoQ % 14.34% 55.67% 80.00% -73.66% 46.21% 62.61% -
  Horiz. % 200.66% 175.49% 112.73% 62.63% 237.75% 162.61% 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 % 7.28 % 4.42 % 3.35 % 10.22 % 6.02 % 5.25 % 35.92%
  QoQ % 14.42% 64.71% 31.94% -67.22% 69.77% 14.67% -
  Horiz. % 158.67% 138.67% 84.19% 63.81% 194.67% 114.67% 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 916.82 687.79 462.11 237.83 895.38 659.36 438.24 63.35%
  QoQ % 33.30% 48.84% 94.30% -73.44% 35.80% 50.46% -
  Horiz. % 209.21% 156.94% 105.45% 54.27% 204.31% 150.46% 100.00%
EPS 16.33 14.63 8.84 6.77 20.74 12.34 10.97 30.28%
  QoQ % 11.62% 65.50% 30.58% -67.36% 68.07% 12.49% -
  Horiz. % 148.86% 133.36% 80.58% 61.71% 189.06% 112.49% 100.00%
DPS 16.00 14.00 9.00 5.00 19.00 13.00 8.00 58.54%
  QoQ % 14.29% 55.56% 80.00% -73.68% 46.15% 62.50% -
  Horiz. % 200.00% 175.00% 112.50% 62.50% 237.50% 162.50% 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 911.31 683.33 458.78 236.11 888.01 653.70 434.18 63.71%
  QoQ % 33.36% 48.95% 94.31% -73.41% 35.84% 50.56% -
  Horiz. % 209.89% 157.38% 105.67% 54.38% 204.53% 150.56% 100.00%
EPS 16.23 14.53 8.78 6.72 20.57 12.24 10.87 30.54%
  QoQ % 11.70% 65.49% 30.65% -67.33% 68.06% 12.60% -
  Horiz. % 149.31% 133.67% 80.77% 61.82% 189.24% 112.60% 100.00%
DPS 15.90 13.91 8.94 4.96 18.84 12.89 7.93 58.81%
  QoQ % 14.31% 55.59% 80.24% -73.67% 46.16% 62.55% -
  Horiz. % 200.50% 175.41% 112.74% 62.55% 237.58% 162.55% 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 0.42 0.62 1.80 0.51 0.63 1.05 -56.52%
  QoQ % -28.57% -32.26% -65.56% 252.94% -19.05% -40.00% -
  Horiz. % 28.57% 40.00% 59.05% 171.43% 48.57% 60.00% 100.00%
P/EPS 17.03 19.76 32.56 63.23 22.18 33.54 41.75 -44.91%
  QoQ % -13.82% -39.31% -48.51% 185.08% -33.87% -19.66% -
  Horiz. % 40.79% 47.33% 77.99% 151.45% 53.13% 80.34% 100.00%
EY 5.87 5.06 3.07 1.58 4.51 2.98 2.40 81.24%
  QoQ % 16.01% 64.82% 94.30% -64.97% 51.34% 24.17% -
  Horiz. % 244.58% 210.83% 127.92% 65.83% 187.92% 124.17% 100.00%
DY 5.76 4.84 3.13 1.17 4.13 3.14 1.75 120.79%
  QoQ % 19.01% 54.63% 167.52% -71.67% 31.53% 79.43% -
  Horiz. % 329.14% 276.57% 178.86% 66.86% 236.00% 179.43% 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 0.45 0.67 1.71 0.45 0.58 0.96 -53.85%
  QoQ % -33.33% -32.84% -60.82% 280.00% -22.41% -39.58% -
  Horiz. % 31.25% 46.88% 69.79% 178.13% 46.88% 60.42% 100.00%
P/EPS 16.91 21.13 35.16 60.13 19.48 30.95 38.20 -41.83%
  QoQ % -19.97% -39.90% -41.53% 208.68% -37.06% -18.98% -
  Horiz. % 44.27% 55.31% 92.04% 157.41% 50.99% 81.02% 100.00%
EY 5.92 4.73 2.84 1.66 5.13 3.23 2.62 71.94%
  QoQ % 25.16% 66.55% 71.08% -67.64% 58.82% 23.28% -
  Horiz. % 225.95% 180.53% 108.40% 63.36% 195.80% 123.28% 100.00%
DY 5.80 4.53 2.89 1.23 4.70 3.40 1.91 109.28%
  QoQ % 28.04% 56.75% 134.96% -73.83% 38.24% 78.01% -
  Horiz. % 303.66% 237.17% 151.31% 64.40% 246.07% 178.01% 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
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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!
PARTNERS & BROKERS