Highlights

[PHARMA] QoQ Quarter Result on 2019-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 23-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -52.69%    YoY -     72.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 819,921 715,683 716,849 601,890 786,108 596,644 587,660 24.84%
  QoQ % 14.56% -0.16% 19.10% -23.43% 31.75% 1.53% -
  Horiz. % 139.52% 121.79% 121.98% 102.42% 133.77% 101.53% 100.00%
PBT 30,880 -238,474 3,885 12,481 30,243 11,940 17,603 45.40%
  QoQ % 112.95% -6,238.33% -68.87% -58.73% 153.29% -32.17% -
  Horiz. % 175.42% -1,354.73% 22.07% 70.90% 171.81% 67.83% 100.00%
Tax -8,465 59,741 -3,509 -3,219 -10,595 -7,370 -2,298 138.33%
  QoQ % -114.17% 1,802.51% -9.01% 69.62% -43.76% -220.71% -
  Horiz. % 368.36% -2,599.70% 152.70% 140.08% 461.05% 320.71% 100.00%
NP 22,415 -178,733 376 9,262 19,648 4,570 15,305 28.93%
  QoQ % 112.54% -47,635.37% -95.94% -52.86% 329.93% -70.14% -
  Horiz. % 146.46% -1,167.81% 2.46% 60.52% 128.38% 29.86% 100.00%
NP to SH 22,399 -178,598 481 9,281 19,617 4,437 15,051 30.32%
  QoQ % 112.54% -37,230.56% -94.82% -52.69% 342.12% -70.52% -
  Horiz. % 148.82% -1,186.62% 3.20% 61.66% 130.34% 29.48% 100.00%
Tax Rate 27.41 % - % 90.32 % 25.79 % 35.03 % 61.73 % 13.05 % 63.93%
  QoQ % 0.00% 0.00% 250.21% -26.38% -43.25% 373.03% -
  Horiz. % 210.04% 0.00% 692.11% 197.62% 268.43% 473.03% 100.00%
Total Cost 797,506 894,416 716,473 592,628 766,460 592,074 572,355 24.73%
  QoQ % -10.84% 24.84% 20.90% -22.68% 29.45% 3.45% -
  Horiz. % 139.34% 156.27% 125.18% 103.54% 133.91% 103.45% 100.00%
Net Worth 350,047 336,573 516,387 518,564 528,825 509,862 522,618 -23.43%
  QoQ % 4.00% -34.82% -0.42% -1.94% 3.72% -2.44% -
  Horiz. % 66.98% 64.40% 98.81% 99.22% 101.19% 97.56% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 15,673 - - 6,514 15,630 5,202 13,000 13.26%
  QoQ % 0.00% 0.00% 0.00% -58.32% 200.43% -59.98% -
  Horiz. % 120.56% 0.00% 0.00% 50.11% 120.23% 40.02% 100.00%
Div Payout % 69.98 % - % - % 70.19 % 79.68 % 117.26 % 86.38 % -13.08%
  QoQ % 0.00% 0.00% 0.00% -11.91% -32.05% 35.75% -
  Horiz. % 81.01% 0.00% 0.00% 81.26% 92.24% 135.75% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 350,047 336,573 516,387 518,564 528,825 509,862 522,618 -23.43%
  QoQ % 4.00% -34.82% -0.42% -1.94% 3.72% -2.44% -
  Horiz. % 66.98% 64.40% 98.81% 99.22% 101.19% 97.56% 100.00%
NOSH 261,229 260,910 260,802 260,585 260,505 260,134 260,009 0.31%
  QoQ % 0.12% 0.04% 0.08% 0.03% 0.14% 0.05% -
  Horiz. % 100.47% 100.35% 100.30% 100.22% 100.19% 100.05% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.73 % -24.97 % 0.05 % 1.54 % 2.50 % 0.77 % 2.60 % 3.30%
  QoQ % 110.93% -50,040.00% -96.75% -38.40% 224.68% -70.38% -
  Horiz. % 105.00% -960.38% 1.92% 59.23% 96.15% 29.62% 100.00%
ROE 6.40 % -53.06 % 0.09 % 1.79 % 3.71 % 0.87 % 2.88 % 70.21%
  QoQ % 112.06% -59,055.55% -94.97% -51.75% 326.44% -69.79% -
  Horiz. % 222.22% -1,842.36% 3.12% 62.15% 128.82% 30.21% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 313.87 274.30 274.86 230.98 301.76 229.36 226.02 24.45%
  QoQ % 14.43% -0.20% 19.00% -23.46% 31.57% 1.48% -
  Horiz. % 138.87% 121.36% 121.61% 102.19% 133.51% 101.48% 100.00%
EPS 8.57 -68.45 0.18 3.56 7.53 1.71 5.79 29.85%
  QoQ % 112.52% -38,127.77% -94.94% -52.72% 340.35% -70.47% -
  Horiz. % 148.01% -1,182.21% 3.11% 61.49% 130.05% 29.53% 100.00%
DPS 6.00 0.00 0.00 2.50 6.00 2.00 5.00 12.91%
  QoQ % 0.00% 0.00% 0.00% -58.33% 200.00% -60.00% -
  Horiz. % 120.00% 0.00% 0.00% 50.00% 120.00% 40.00% 100.00%
NAPS 1.3400 1.2900 1.9800 1.9900 2.0300 1.9600 2.0100 -23.67%
  QoQ % 3.88% -34.85% -0.50% -1.97% 3.57% -2.49% -
  Horiz. % 66.67% 64.18% 98.51% 99.00% 101.00% 97.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,230
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 313.87 273.97 274.41 230.41 300.93 228.40 224.96 24.84%
  QoQ % 14.56% -0.16% 19.10% -23.43% 31.76% 1.53% -
  Horiz. % 139.52% 121.79% 121.98% 102.42% 133.77% 101.53% 100.00%
EPS 8.57 -68.37 0.18 3.55 7.51 1.70 5.76 30.30%
  QoQ % 112.53% -38,083.34% -94.93% -52.73% 341.76% -70.49% -
  Horiz. % 148.78% -1,186.98% 3.12% 61.63% 130.38% 29.51% 100.00%
DPS 6.00 0.00 0.00 2.49 5.98 1.99 4.98 13.21%
  QoQ % 0.00% 0.00% 0.00% -58.36% 200.50% -60.04% -
  Horiz. % 120.48% 0.00% 0.00% 50.00% 120.08% 39.96% 100.00%
NAPS 1.3400 1.2884 1.9768 1.9851 2.0244 1.9518 2.0006 -23.43%
  QoQ % 4.00% -34.82% -0.42% -1.94% 3.72% -2.44% -
  Horiz. % 66.98% 64.40% 98.81% 99.23% 101.19% 97.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.2600 2.0600 2.4400 2.8400 2.2700 2.7800 2.8900 -
P/RPS 0.40 0.75 0.89 1.23 0.75 1.21 1.28 -53.92%
  QoQ % -46.67% -15.73% -27.64% 64.00% -38.02% -5.47% -
  Horiz. % 31.25% 58.59% 69.53% 96.09% 58.59% 94.53% 100.00%
P/EPS 14.69 -3.01 1,322.99 79.74 30.14 162.99 49.93 -55.73%
  QoQ % 588.04% -100.23% 1,559.13% 164.57% -81.51% 226.44% -
  Horiz. % 29.42% -6.03% 2,649.69% 159.70% 60.36% 326.44% 100.00%
EY 6.81 -33.23 0.08 1.25 3.32 0.61 2.00 126.16%
  QoQ % 120.49% -41,637.50% -93.60% -62.35% 444.26% -69.50% -
  Horiz. % 340.50% -1,661.50% 4.00% 62.50% 166.00% 30.50% 100.00%
DY 4.76 0.00 0.00 0.88 2.64 0.72 1.73 96.23%
  QoQ % 0.00% 0.00% 0.00% -66.67% 266.67% -58.38% -
  Horiz. % 275.14% 0.00% 0.00% 50.87% 152.60% 41.62% 100.00%
P/NAPS 0.94 1.60 1.23 1.43 1.12 1.42 1.44 -24.73%
  QoQ % -41.25% 30.08% -13.99% 27.68% -21.13% -1.39% -
  Horiz. % 65.28% 111.11% 85.42% 99.31% 77.78% 98.61% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 20/02/20 20/11/19 23/08/19 16/05/19 21/02/19 19/11/18 -
Price 1.8800 2.0400 2.2100 2.6600 2.3600 2.7600 3.0900 -
P/RPS 0.60 0.74 0.80 1.15 0.78 1.20 1.37 -42.30%
  QoQ % -18.92% -7.50% -30.43% 47.44% -35.00% -12.41% -
  Horiz. % 43.80% 54.01% 58.39% 83.94% 56.93% 87.59% 100.00%
P/EPS 21.93 -2.98 1,198.28 74.69 31.34 161.81 53.38 -44.71%
  QoQ % 835.91% -100.25% 1,504.34% 138.32% -80.63% 203.13% -
  Horiz. % 41.08% -5.58% 2,244.81% 139.92% 58.71% 303.13% 100.00%
EY 4.56 -33.55 0.08 1.34 3.19 0.62 1.87 81.07%
  QoQ % 113.59% -42,037.50% -94.03% -57.99% 414.52% -66.84% -
  Horiz. % 243.85% -1,794.12% 4.28% 71.66% 170.59% 33.16% 100.00%
DY 3.19 0.00 0.00 0.94 2.54 0.72 1.62 57.04%
  QoQ % 0.00% 0.00% 0.00% -62.99% 252.78% -55.56% -
  Horiz. % 196.91% 0.00% 0.00% 58.02% 156.79% 44.44% 100.00%
P/NAPS 1.40 1.58 1.12 1.34 1.16 1.41 1.54 -6.15%
  QoQ % -11.39% 41.07% -16.42% 15.52% -17.73% -8.44% -
  Horiz. % 90.91% 102.60% 72.73% 87.01% 75.32% 91.56% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS