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 - 261,230
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 2.0169 2.0361 2.0754 2.0838 2.0333 2.0336 -0.81%
  QoQ % -0.39% -0.94% -1.89% -0.40% 2.48% -0.01% -
  Horiz. % 98.80% 99.18% 100.12% 102.06% 102.47% 99.99% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS