Highlights

[PHARMA] QoQ Quarter Result on 2010-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 11-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     58.45%    YoY -     -16.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 385,328 376,116 334,337 350,335 317,560 323,906 329,962 10.91%
  QoQ % 2.45% 12.50% -4.57% 10.32% -1.96% -1.84% -
  Horiz. % 116.78% 113.99% 101.33% 106.17% 96.24% 98.16% 100.00%
PBT 21,792 -2,701 15,405 20,327 12,431 27,490 9,427 74.92%
  QoQ % 906.81% -117.53% -24.21% 63.52% -54.78% 191.61% -
  Horiz. % 231.17% -28.65% 163.41% 215.63% 131.87% 291.61% 100.00%
Tax -6,193 749 -6,970 -5,809 -3,122 -5,372 -3,032 61.05%
  QoQ % -926.84% 110.75% -19.99% -86.07% 41.88% -77.18% -
  Horiz. % 204.25% -24.70% 229.88% 191.59% 102.97% 177.18% 100.00%
NP 15,599 -1,952 8,435 14,518 9,309 22,118 6,395 81.30%
  QoQ % 899.13% -123.14% -41.90% 55.96% -57.91% 245.86% -
  Horiz. % 243.92% -30.52% 131.90% 227.02% 145.57% 345.86% 100.00%
NP to SH 15,484 -2,256 8,586 14,747 9,307 21,914 6,059 87.03%
  QoQ % 786.35% -126.28% -41.78% 58.45% -57.53% 261.68% -
  Horiz. % 255.55% -37.23% 141.71% 243.39% 153.61% 361.68% 100.00%
Tax Rate 28.42 % - % 45.25 % 28.58 % 25.11 % 19.54 % 32.16 % -7.92%
  QoQ % 0.00% 0.00% 58.33% 13.82% 28.51% -39.24% -
  Horiz. % 88.37% 0.00% 140.70% 88.87% 78.08% 60.76% 100.00%
Total Cost 369,729 378,068 325,902 335,817 308,251 301,788 323,567 9.31%
  QoQ % -2.21% 16.01% -2.95% 8.94% 2.14% -6.73% -
  Horiz. % 114.27% 116.84% 100.72% 103.79% 95.27% 93.27% 100.00%
Net Worth 437,661 421,262 424,488 417,065 439,675 431,217 407,858 4.82%
  QoQ % 3.89% -0.76% 1.78% -5.14% 1.96% 5.73% -
  Horiz. % 107.31% 103.29% 104.08% 102.26% 107.80% 105.73% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 50,261 - 39,590 28,903 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 36.98% -
  Horiz. % 0.00% 0.00% 0.00% 173.90% 0.00% 136.98% 100.00%
Div Payout % - % - % - % 340.83 % - % 180.66 % 477.03 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -62.13% -
  Horiz. % 0.00% 0.00% 0.00% 71.45% 0.00% 37.87% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 437,661 421,262 424,488 417,065 439,675 431,217 407,858 4.82%
  QoQ % 3.89% -0.76% 1.78% -5.14% 1.96% 5.73% -
  Horiz. % 107.31% 103.29% 104.08% 102.26% 107.80% 105.73% 100.00%
NOSH 107,007 106,919 106,924 106,939 106,977 107,001 107,049 -0.03%
  QoQ % 0.08% -0.00% -0.01% -0.03% -0.02% -0.04% -
  Horiz. % 99.96% 99.88% 99.88% 99.90% 99.93% 99.96% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.05 % -0.52 % 2.52 % 4.14 % 2.93 % 6.83 % 1.94 % 63.42%
  QoQ % 878.85% -120.63% -39.13% 41.30% -57.10% 252.06% -
  Horiz. % 208.76% -26.80% 129.90% 213.40% 151.03% 352.06% 100.00%
ROE 3.54 % -0.54 % 2.02 % 3.54 % 2.12 % 5.08 % 1.49 % 78.15%
  QoQ % 755.56% -126.73% -42.94% 66.98% -58.27% 240.94% -
  Horiz. % 237.58% -36.24% 135.57% 237.58% 142.28% 340.94% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 360.09 351.78 312.69 327.60 296.85 302.71 308.23 10.93%
  QoQ % 2.36% 12.50% -4.55% 10.36% -1.94% -1.79% -
  Horiz. % 116.83% 114.13% 101.45% 106.28% 96.31% 98.21% 100.00%
EPS 14.47 -2.11 8.03 13.79 8.70 20.48 5.66 87.08%
  QoQ % 785.78% -126.28% -41.77% 58.51% -57.52% 261.84% -
  Horiz. % 255.65% -37.28% 141.87% 243.64% 153.71% 361.84% 100.00%
DPS 0.00 0.00 0.00 47.00 0.00 37.00 27.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 37.04% -
  Horiz. % 0.00% 0.00% 0.00% 174.07% 0.00% 137.04% 100.00%
NAPS 4.0900 3.9400 3.9700 3.9000 4.1100 4.0300 3.8100 4.85%
  QoQ % 3.81% -0.76% 1.79% -5.11% 1.99% 5.77% -
  Horiz. % 107.35% 103.41% 104.20% 102.36% 107.87% 105.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 147.51 143.98 127.99 134.11 121.56 123.99 126.31 10.91%
  QoQ % 2.45% 12.49% -4.56% 10.32% -1.96% -1.84% -
  Horiz. % 116.78% 113.99% 101.33% 106.18% 96.24% 98.16% 100.00%
EPS 5.93 -0.86 3.29 5.65 3.56 8.39 2.32 87.05%
  QoQ % 789.53% -126.14% -41.77% 58.71% -57.57% 261.64% -
  Horiz. % 255.60% -37.07% 141.81% 243.53% 153.45% 361.64% 100.00%
DPS 0.00 0.00 0.00 19.24 0.00 15.16 11.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 37.07% -
  Horiz. % 0.00% 0.00% 0.00% 173.96% 0.00% 137.07% 100.00%
NAPS 1.6754 1.6126 1.6250 1.5965 1.6831 1.6507 1.5613 4.82%
  QoQ % 3.89% -0.76% 1.79% -5.15% 1.96% 5.73% -
  Horiz. % 107.31% 103.29% 104.08% 102.25% 107.80% 105.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.7300 5.3100 4.9800 4.9800 4.2700 4.0000 4.0900 -
P/RPS 1.59 1.51 1.59 1.52 1.44 1.32 1.33 12.65%
  QoQ % 5.30% -5.03% 4.61% 5.56% 9.09% -0.75% -
  Horiz. % 119.55% 113.53% 119.55% 114.29% 108.27% 99.25% 100.00%
P/EPS 39.60 -251.66 62.02 36.11 49.08 19.53 72.26 -33.06%
  QoQ % 115.74% -505.77% 71.75% -26.43% 151.31% -72.97% -
  Horiz. % 54.80% -348.27% 85.83% 49.97% 67.92% 27.03% 100.00%
EY 2.53 -0.40 1.61 2.77 2.04 5.12 1.38 49.85%
  QoQ % 732.50% -124.84% -41.88% 35.78% -60.16% 271.01% -
  Horiz. % 183.33% -28.99% 116.67% 200.72% 147.83% 371.01% 100.00%
DY 0.00 0.00 0.00 9.44 0.00 9.25 6.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 40.15% -
  Horiz. % 0.00% 0.00% 0.00% 143.03% 0.00% 140.15% 100.00%
P/NAPS 1.40 1.35 1.25 1.28 1.04 0.99 1.07 19.65%
  QoQ % 3.70% 8.00% -2.34% 23.08% 5.05% -7.48% -
  Horiz. % 130.84% 126.17% 116.82% 119.63% 97.20% 92.52% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 25/02/11 04/11/10 11/08/10 26/05/10 19/02/10 13/11/09 -
Price 5.0500 5.3500 4.9200 4.9500 4.7100 4.0500 3.9300 -
P/RPS 1.40 1.52 1.57 1.51 1.59 1.34 1.28 6.16%
  QoQ % -7.89% -3.18% 3.97% -5.03% 18.66% 4.69% -
  Horiz. % 109.38% 118.75% 122.66% 117.97% 124.22% 104.69% 100.00%
P/EPS 34.90 -253.55 61.27 35.90 54.14 19.78 69.43 -36.81%
  QoQ % 113.76% -513.82% 70.67% -33.69% 173.71% -71.51% -
  Horiz. % 50.27% -365.19% 88.25% 51.71% 77.98% 28.49% 100.00%
EY 2.87 -0.39 1.63 2.79 1.85 5.06 1.44 58.44%
  QoQ % 835.90% -123.93% -41.58% 50.81% -63.44% 251.39% -
  Horiz. % 199.31% -27.08% 113.19% 193.75% 128.47% 351.39% 100.00%
DY 0.00 0.00 0.00 9.49 0.00 9.14 6.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.04% -
  Horiz. % 0.00% 0.00% 0.00% 138.14% 0.00% 133.04% 100.00%
P/NAPS 1.23 1.36 1.24 1.27 1.15 1.00 1.03 12.57%
  QoQ % -9.56% 9.68% -2.36% 10.43% 15.00% -2.91% -
  Horiz. % 119.42% 132.04% 120.39% 123.30% 111.65% 97.09% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers