Highlights

[PHARMA] QoQ Quarter Result on 2011-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 10-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -10.10%    YoY -     -5.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 446,745 367,786 371,432 396,435 385,328 376,116 334,337 21.29%
  QoQ % 21.47% -0.98% -6.31% 2.88% 2.45% 12.50% -
  Horiz. % 133.62% 110.00% 111.10% 118.57% 115.25% 112.50% 100.00%
PBT 42,955 16,368 15,646 19,380 21,792 -2,701 15,405 97.98%
  QoQ % 162.43% 4.61% -19.27% -11.07% 906.81% -117.53% -
  Horiz. % 278.84% 106.25% 101.56% 125.80% 141.46% -17.53% 100.00%
Tax -13,894 -4,186 -4,687 -5,335 -6,193 749 -6,970 58.32%
  QoQ % -231.92% 10.69% 12.15% 13.85% -926.84% 110.75% -
  Horiz. % 199.34% 60.06% 67.25% 76.54% 88.85% -10.75% 100.00%
NP 29,061 12,182 10,959 14,045 15,599 -1,952 8,435 127.94%
  QoQ % 138.56% 11.16% -21.97% -9.96% 899.13% -123.14% -
  Horiz. % 344.53% 144.42% 129.92% 166.51% 184.93% -23.14% 100.00%
NP to SH 28,685 11,942 10,811 13,920 15,484 -2,256 8,586 123.32%
  QoQ % 140.20% 10.46% -22.33% -10.10% 786.35% -126.28% -
  Horiz. % 334.09% 139.09% 125.91% 162.12% 180.34% -26.28% 100.00%
Tax Rate 32.35 % 25.57 % 29.96 % 27.53 % 28.42 % - % 45.25 % -20.03%
  QoQ % 26.52% -14.65% 8.83% -3.13% 0.00% 0.00% -
  Horiz. % 71.49% 56.51% 66.21% 60.84% 62.81% 0.00% 100.00%
Total Cost 417,684 355,604 360,473 382,390 369,729 378,068 325,902 17.97%
  QoQ % 17.46% -1.35% -5.73% 3.42% -2.21% 16.01% -
  Horiz. % 128.16% 109.11% 110.61% 117.33% 113.45% 116.01% 100.00%
Net Worth 474,161 514,153 464,092 451,517 437,661 421,262 424,488 7.65%
  QoQ % -7.78% 10.79% 2.79% 3.17% 3.89% -0.76% -
  Horiz. % 111.70% 121.12% 109.33% 106.37% 103.10% 99.24% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 8,824 35,296 - - - - - -
  QoQ % -75.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 100.00% - - - - -
Div Payout % 30.76 % 295.57 % - % - % - % - % - % -
  QoQ % -89.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.41% 100.00% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 474,161 514,153 464,092 451,517 437,661 421,262 424,488 7.65%
  QoQ % -7.78% 10.79% 2.79% 3.17% 3.89% -0.76% -
  Horiz. % 111.70% 121.12% 109.33% 106.37% 103.10% 99.24% 100.00%
NOSH 117,657 117,655 106,933 106,994 107,007 106,919 106,924 6.58%
  QoQ % 0.00% 10.03% -0.06% -0.01% 0.08% -0.00% -
  Horiz. % 110.04% 110.04% 100.01% 100.07% 100.08% 100.00% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.51 % 3.31 % 2.95 % 3.54 % 4.05 % -0.52 % 2.52 % 88.16%
  QoQ % 96.68% 12.20% -16.67% -12.59% 878.85% -120.63% -
  Horiz. % 258.33% 131.35% 117.06% 140.48% 160.71% -20.63% 100.00%
ROE 6.05 % 2.32 % 2.33 % 3.08 % 3.54 % -0.54 % 2.02 % 107.64%
  QoQ % 160.78% -0.43% -24.35% -12.99% 755.56% -126.73% -
  Horiz. % 299.50% 114.85% 115.35% 152.48% 175.25% -26.73% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 379.70 312.60 347.35 370.52 360.09 351.78 312.69 13.81%
  QoQ % 21.47% -10.00% -6.25% 2.90% 2.36% 12.50% -
  Horiz. % 121.43% 99.97% 111.08% 118.49% 115.16% 112.50% 100.00%
EPS 24.38 10.15 10.11 13.01 14.47 -2.11 8.03 109.53%
  QoQ % 140.20% 0.40% -22.29% -10.09% 785.78% -126.28% -
  Horiz. % 303.61% 126.40% 125.90% 162.02% 180.20% -26.28% 100.00%
DPS 7.50 30.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -75.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 100.00% - - - - -
NAPS 4.0300 4.3700 4.3400 4.2200 4.0900 3.9400 3.9700 1.00%
  QoQ % -7.78% 0.69% 2.84% 3.18% 3.81% -0.76% -
  Horiz. % 101.51% 110.08% 109.32% 106.30% 103.02% 99.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 171.02 140.79 142.19 151.76 147.51 143.98 127.99 21.29%
  QoQ % 21.47% -0.98% -6.31% 2.88% 2.45% 12.49% -
  Horiz. % 133.62% 110.00% 111.09% 118.57% 115.25% 112.49% 100.00%
EPS 10.98 4.57 4.14 5.33 5.93 -0.86 3.29 123.16%
  QoQ % 140.26% 10.39% -22.33% -10.12% 789.53% -126.14% -
  Horiz. % 333.74% 138.91% 125.84% 162.01% 180.24% -26.14% 100.00%
DPS 3.38 13.51 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -74.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.02% 100.00% - - - - -
NAPS 1.8151 1.9682 1.7766 1.7284 1.6754 1.6126 1.6250 7.65%
  QoQ % -7.78% 10.78% 2.79% 3.16% 3.89% -0.76% -
  Horiz. % 111.70% 121.12% 109.33% 106.36% 103.10% 99.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.9000 5.3600 5.9000 5.9000 5.7300 5.3100 4.9800 -
P/RPS 1.55 1.71 1.70 1.59 1.59 1.51 1.59 -1.68%
  QoQ % -9.36% 0.59% 6.92% 0.00% 5.30% -5.03% -
  Horiz. % 97.48% 107.55% 106.92% 100.00% 100.00% 94.97% 100.00%
P/EPS 24.20 52.81 58.36 45.35 39.60 -251.66 62.02 -46.57%
  QoQ % -54.18% -9.51% 28.69% 14.52% 115.74% -505.77% -
  Horiz. % 39.02% 85.15% 94.10% 73.12% 63.85% -405.77% 100.00%
EY 4.13 1.89 1.71 2.21 2.53 -0.40 1.61 87.28%
  QoQ % 118.52% 10.53% -22.62% -12.65% 732.50% -124.84% -
  Horiz. % 256.52% 117.39% 106.21% 137.27% 157.14% -24.84% 100.00%
DY 1.27 5.60 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -77.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.68% 100.00% - - - - -
P/NAPS 1.46 1.23 1.36 1.40 1.40 1.35 1.25 10.90%
  QoQ % 18.70% -9.56% -2.86% 0.00% 3.70% 8.00% -
  Horiz. % 116.80% 98.40% 108.80% 112.00% 112.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 03/05/12 22/02/12 01/11/11 10/08/11 13/05/11 25/02/11 04/11/10 -
Price 5.9000 5.9000 5.9000 5.9000 5.0500 5.3500 4.9200 -
P/RPS 1.55 1.89 1.70 1.59 1.40 1.52 1.57 -0.85%
  QoQ % -17.99% 11.18% 6.92% 13.57% -7.89% -3.18% -
  Horiz. % 98.73% 120.38% 108.28% 101.27% 89.17% 96.82% 100.00%
P/EPS 24.20 58.13 58.36 45.35 34.90 -253.55 61.27 -46.14%
  QoQ % -58.37% -0.39% 28.69% 29.94% 113.76% -513.82% -
  Horiz. % 39.50% 94.88% 95.25% 74.02% 56.96% -413.82% 100.00%
EY 4.13 1.72 1.71 2.21 2.87 -0.39 1.63 85.75%
  QoQ % 140.12% 0.58% -22.62% -23.00% 835.90% -123.93% -
  Horiz. % 253.37% 105.52% 104.91% 135.58% 176.07% -23.93% 100.00%
DY 1.27 5.08 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -75.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 100.00% - - - - -
P/NAPS 1.46 1.35 1.36 1.40 1.23 1.36 1.24 11.49%
  QoQ % 8.15% -0.74% -2.86% 13.82% -9.56% 9.68% -
  Horiz. % 117.74% 108.87% 109.68% 112.90% 99.19% 109.68% 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.
 


 

86  172  413  1511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 IRIS 0.155+0.01 
 NETX 0.015-0.005 
 KNM 0.365-0.005 
 WCT-WE 0.1350.00 
 GPACKET 0.49+0.03 
 HSI-C5J 0.15-0.06 
 BARAKAH 0.065+0.005 
 HSI-H6R 0.34+0.02 
 WIDAD-WA 0.095+0.005 
Partners & Brokers