Highlights

[PHARMA] QoQ Quarter Result on 2017-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 16-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -49.69%    YoY -     -36.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 617,923 613,196 574,503 517,967 618,294 582,816 515,215 12.90%
  QoQ % 0.77% 6.74% 10.91% -16.23% 6.09% 13.12% -
  Horiz. % 119.93% 119.02% 111.51% 100.53% 120.01% 113.12% 100.00%
PBT 28,707 19,866 15,271 10,150 27,777 4,069 19,923 27.60%
  QoQ % 44.50% 30.09% 50.45% -63.46% 582.65% -79.58% -
  Horiz. % 144.09% 99.71% 76.65% 50.95% 139.42% 20.42% 100.00%
Tax -11,118 2,222 -11,381 -399 -8,519 -4,969 -7,275 32.71%
  QoQ % -600.36% 119.52% -2,752.38% 95.32% -71.44% 31.70% -
  Horiz. % 152.82% -30.54% 156.44% 5.48% 117.10% 68.30% 100.00%
NP 17,589 22,088 3,890 9,751 19,258 -900 12,648 24.61%
  QoQ % -20.37% 467.81% -60.11% -49.37% 2,239.78% -107.12% -
  Horiz. % 139.07% 174.64% 30.76% 77.10% 152.26% -7.12% 100.00%
NP to SH 17,586 21,700 3,580 9,520 18,923 -836 13,061 21.96%
  QoQ % -18.96% 506.15% -62.39% -49.69% 2,363.52% -106.40% -
  Horiz. % 134.65% 166.14% 27.41% 72.89% 144.88% -6.40% 100.00%
Tax Rate 38.73 % -11.18 % 74.53 % 3.93 % 30.67 % 122.12 % 36.52 % 4.00%
  QoQ % 446.42% -115.00% 1,796.44% -87.19% -74.89% 234.39% -
  Horiz. % 106.05% -30.61% 204.08% 10.76% 83.98% 334.39% 100.00%
Total Cost 600,334 591,108 570,613 508,216 599,036 583,716 502,567 12.59%
  QoQ % 1.56% 3.59% 12.28% -15.16% 2.62% 16.15% -
  Horiz. % 119.45% 117.62% 113.54% 101.12% 119.20% 116.15% 100.00%
Net Worth 524,838 526,888 531,892 542,147 544,360 531,169 531,250 -0.81%
  QoQ % -0.39% -0.94% -1.89% -0.41% 2.48% -0.02% -
  Horiz. % 98.79% 99.18% 100.12% 102.05% 102.47% 99.98% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 12,991 15,573 12,973 10,376 10,368 7,773 10,365 16.26%
  QoQ % -16.58% 20.04% 25.03% 0.07% 33.39% -25.01% -
  Horiz. % 125.33% 150.23% 125.15% 100.10% 100.03% 74.99% 100.00%
Div Payout % 73.87 % 71.77 % 362.37 % 108.99 % 54.79 % - % 79.37 % -4.68%
  QoQ % 2.93% -80.19% 232.48% 98.92% 0.00% 0.00% -
  Horiz. % 93.07% 90.42% 456.56% 137.32% 69.03% 0.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 524,838 526,888 531,892 542,147 544,360 531,169 531,250 -0.81%
  QoQ % -0.39% -0.94% -1.89% -0.41% 2.48% -0.02% -
  Horiz. % 98.79% 99.18% 100.12% 102.05% 102.47% 99.98% 100.00%
NOSH 259,821 259,551 259,460 259,400 259,219 259,107 259,146 0.17%
  QoQ % 0.10% 0.04% 0.02% 0.07% 0.04% -0.02% -
  Horiz. % 100.26% 100.16% 100.12% 100.10% 100.03% 99.98% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.85 % 3.60 % 0.68 % 1.88 % 3.11 % -0.15 % 2.45 % 10.62%
  QoQ % -20.83% 429.41% -63.83% -39.55% 2,173.33% -106.12% -
  Horiz. % 116.33% 146.94% 27.76% 76.73% 126.94% -6.12% 100.00%
ROE 3.35 % 4.12 % 0.67 % 1.76 % 3.48 % -0.16 % 2.46 % 22.88%
  QoQ % -18.69% 514.93% -61.93% -49.43% 2,275.00% -106.50% -
  Horiz. % 136.18% 167.48% 27.24% 71.54% 141.46% -6.50% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 237.83 236.25 221.42 199.68 238.52 224.93 198.81 12.70%
  QoQ % 0.67% 6.70% 10.89% -16.28% 6.04% 13.14% -
  Horiz. % 119.63% 118.83% 111.37% 100.44% 119.97% 113.14% 100.00%
EPS 6.77 8.36 1.38 3.67 7.30 -0.32 5.04 21.76%
  QoQ % -19.02% 505.80% -62.40% -49.73% 2,381.25% -106.35% -
  Horiz. % 134.33% 165.87% 27.38% 72.82% 144.84% -6.35% 100.00%
DPS 5.00 6.00 5.00 4.00 4.00 3.00 4.00 16.06%
  QoQ % -16.67% 20.00% 25.00% 0.00% 33.33% -25.00% -
  Horiz. % 125.00% 150.00% 125.00% 100.00% 100.00% 75.00% 100.00%
NAPS 2.0200 2.0300 2.0500 2.0900 2.1000 2.0500 2.0500 -0.98%
  QoQ % -0.49% -0.98% -1.91% -0.48% 2.44% 0.00% -
  Horiz. % 98.54% 99.02% 100.00% 101.95% 102.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 236.54 234.73 219.92 198.28 236.69 223.10 197.23 12.89%
  QoQ % 0.77% 6.73% 10.91% -16.23% 6.09% 13.12% -
  Horiz. % 119.93% 119.01% 111.50% 100.53% 120.01% 113.12% 100.00%
EPS 6.73 8.31 1.37 3.64 7.24 -0.32 5.00 21.93%
  QoQ % -19.01% 506.57% -62.36% -49.72% 2,362.50% -106.40% -
  Horiz. % 134.60% 166.20% 27.40% 72.80% 144.80% -6.40% 100.00%
DPS 4.97 5.96 4.97 3.97 3.97 2.98 3.97 16.17%
  QoQ % -16.61% 19.92% 25.19% 0.00% 33.22% -24.94% -
  Horiz. % 125.19% 150.13% 125.19% 100.00% 100.00% 75.06% 100.00%
NAPS 2.0091 2.0170 2.0361 2.0754 2.0838 2.0333 2.0337 -0.81%
  QoQ % -0.39% -0.94% -1.89% -0.40% 2.48% -0.02% -
  Horiz. % 98.79% 99.18% 100.12% 102.05% 102.46% 99.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.2800 4.6000 4.1400 4.5800 4.8900 5.3000 5.5800 -
P/RPS 1.80 1.95 1.87 2.29 2.05 2.36 2.81 -25.71%
  QoQ % -7.69% 4.28% -18.34% 11.71% -13.14% -16.01% -
  Horiz. % 64.06% 69.40% 66.55% 81.49% 72.95% 83.99% 100.00%
P/EPS 63.23 55.02 300.05 124.80 66.99 -1,642.66 110.71 -31.19%
  QoQ % 14.92% -81.66% 140.42% 86.30% 104.08% -1,583.75% -
  Horiz. % 57.11% 49.70% 271.02% 112.73% 60.51% -1,483.75% 100.00%
EY 1.58 1.82 0.33 0.80 1.49 -0.06 0.90 45.58%
  QoQ % -13.19% 451.52% -58.75% -46.31% 2,583.33% -106.67% -
  Horiz. % 175.56% 202.22% 36.67% 88.89% 165.56% -6.67% 100.00%
DY 1.17 1.30 1.21 0.87 0.82 0.57 0.72 38.26%
  QoQ % -10.00% 7.44% 39.08% 6.10% 43.86% -20.83% -
  Horiz. % 162.50% 180.56% 168.06% 120.83% 113.89% 79.17% 100.00%
P/NAPS 2.12 2.27 2.02 2.19 2.33 2.59 2.72 -15.32%
  QoQ % -6.61% 12.38% -7.76% -6.01% -10.04% -4.78% -
  Horiz. % 77.94% 83.46% 74.26% 80.51% 85.66% 95.22% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 27/02/18 15/11/17 16/08/17 16/05/17 21/02/17 21/11/16 -
Price 4.0700 4.0400 3.8200 4.1900 4.7200 5.1200 5.7000 -
P/RPS 1.71 1.71 1.73 2.10 1.98 2.28 2.87 -29.22%
  QoQ % 0.00% -1.16% -17.62% 6.06% -13.16% -20.56% -
  Horiz. % 59.58% 59.58% 60.28% 73.17% 68.99% 79.44% 100.00%
P/EPS 60.13 48.32 276.85 114.17 64.66 -1,586.88 113.10 -34.40%
  QoQ % 24.44% -82.55% 142.49% 76.57% 104.07% -1,503.08% -
  Horiz. % 53.17% 42.72% 244.78% 100.95% 57.17% -1,403.08% 100.00%
EY 1.66 2.07 0.36 0.88 1.55 -0.06 0.88 52.73%
  QoQ % -19.81% 475.00% -59.09% -43.23% 2,683.33% -106.82% -
  Horiz. % 188.64% 235.23% 40.91% 100.00% 176.14% -6.82% 100.00%
DY 1.23 1.49 1.31 0.95 0.85 0.59 0.70 45.66%
  QoQ % -17.45% 13.74% 37.89% 11.76% 44.07% -15.71% -
  Horiz. % 175.71% 212.86% 187.14% 135.71% 121.43% 84.29% 100.00%
P/NAPS 2.01 1.99 1.86 2.00 2.25 2.50 2.78 -19.46%
  QoQ % 1.01% 6.99% -7.00% -11.11% -10.00% -10.07% -
  Horiz. % 72.30% 71.58% 66.91% 71.94% 80.94% 89.93% 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.
 


 

211  410  567  958 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.235-0.015 
 SAPNRG-WA 0.135+0.005 
 SAPNRG 0.310.00 
 NETX 0.0150.00 
 KNM 0.395-0.005 
 VELESTO-WA 0.145-0.005 
 REACH-WA 0.07+0.015 
 REACH 0.21+0.02 
 ALAM-WA 0.065+0.01 
 ALAM 0.115+0.01 
Partners & Brokers