Highlights

[PHARMA] QoQ Quarter Result on 2014-09-30 [#3]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -6.38%    YoY -     298.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 512,845 471,904 627,103 502,086 525,072 468,672 567,860 -6.59%
  QoQ % 8.68% -24.75% 24.90% -4.38% 12.03% -17.47% -
  Horiz. % 90.31% 83.10% 110.43% 88.42% 92.47% 82.53% 100.00%
PBT 25,056 38,612 37,854 24,945 24,622 38,159 33,007 -16.83%
  QoQ % -35.11% 2.00% 51.75% 1.31% -35.48% 15.61% -
  Horiz. % 75.91% 116.98% 114.68% 75.57% 74.60% 115.61% 100.00%
Tax -8,414 -6,686 -1,233 -9,944 -8,665 -11,513 -11,740 -19.96%
  QoQ % -25.85% -442.25% 87.60% -14.76% 24.74% 1.93% -
  Horiz. % 71.67% 56.95% 10.50% 84.70% 73.81% 98.07% 100.00%
NP 16,642 31,926 36,621 15,001 15,957 26,646 21,267 -15.12%
  QoQ % -47.87% -12.82% 144.12% -5.99% -40.11% 25.29% -
  Horiz. % 78.25% 150.12% 172.20% 70.54% 75.03% 125.29% 100.00%
NP to SH 16,217 31,794 36,697 14,955 15,975 26,217 20,813 -15.36%
  QoQ % -48.99% -13.36% 145.38% -6.38% -39.07% 25.96% -
  Horiz. % 77.92% 152.76% 176.32% 71.85% 76.75% 125.96% 100.00%
Tax Rate 33.58 % 17.32 % 3.26 % 39.86 % 35.19 % 30.17 % 35.57 % -3.78%
  QoQ % 93.88% 431.29% -91.82% 13.27% 16.64% -15.18% -
  Horiz. % 94.41% 48.69% 9.17% 112.06% 98.93% 84.82% 100.00%
Total Cost 496,203 439,978 590,482 487,085 509,115 442,026 546,593 -6.26%
  QoQ % 12.78% -25.49% 21.23% -4.33% 15.18% -19.13% -
  Horiz. % 90.78% 80.49% 108.03% 89.11% 93.14% 80.87% 100.00%
Net Worth 528,477 528,173 525,351 507,124 502,293 515,022 486,672 5.66%
  QoQ % 0.06% 0.54% 3.59% 0.96% -2.47% 5.83% -
  Horiz. % 108.59% 108.53% 107.95% 104.20% 103.21% 105.83% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 18,134 18,123 31,055 20,698 10,356 10,352 16,049 8.50%
  QoQ % 0.06% -41.64% 50.03% 99.86% 0.04% -35.50% -
  Horiz. % 112.99% 112.92% 193.49% 128.97% 64.53% 64.50% 100.00%
Div Payout % 111.82 % 57.00 % 84.63 % 138.41 % 64.83 % 39.49 % 77.11 % 28.20%
  QoQ % 96.18% -32.65% -38.86% 113.50% 64.17% -48.79% -
  Horiz. % 145.01% 73.92% 109.75% 179.50% 84.07% 51.21% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 528,477 528,173 525,351 507,124 502,293 515,022 486,672 5.66%
  QoQ % 0.06% 0.54% 3.59% 0.96% -2.47% 5.83% -
  Horiz. % 108.59% 108.53% 107.95% 104.20% 103.21% 105.83% 100.00%
NOSH 259,057 258,908 258,794 258,737 258,914 258,805 258,868 0.05%
  QoQ % 0.06% 0.04% 0.02% -0.07% 0.04% -0.02% -
  Horiz. % 100.07% 100.02% 99.97% 99.95% 100.02% 99.98% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.25 % 6.77 % 5.84 % 2.99 % 3.04 % 5.69 % 3.75 % -9.12%
  QoQ % -51.99% 15.92% 95.32% -1.64% -46.57% 51.73% -
  Horiz. % 86.67% 180.53% 155.73% 79.73% 81.07% 151.73% 100.00%
ROE 3.07 % 6.02 % 6.99 % 2.95 % 3.18 % 5.09 % 4.28 % -19.92%
  QoQ % -49.00% -13.88% 136.95% -7.23% -37.52% 18.93% -
  Horiz. % 71.73% 140.65% 163.32% 68.93% 74.30% 118.93% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 197.97 182.27 242.32 194.05 202.80 181.09 219.36 -6.63%
  QoQ % 8.61% -24.78% 24.88% -4.31% 11.99% -17.45% -
  Horiz. % 90.25% 83.09% 110.47% 88.46% 92.45% 82.55% 100.00%
EPS 6.26 12.28 14.18 5.78 6.17 10.13 8.04 -15.40%
  QoQ % -49.02% -13.40% 145.33% -6.32% -39.09% 26.00% -
  Horiz. % 77.86% 152.74% 176.37% 71.89% 76.74% 126.00% 100.00%
DPS 7.00 7.00 12.00 8.00 4.00 4.00 6.20 8.45%
  QoQ % 0.00% -41.67% 50.00% 100.00% 0.00% -35.48% -
  Horiz. % 112.90% 112.90% 193.55% 129.03% 64.52% 64.52% 100.00%
NAPS 2.0400 2.0400 2.0300 1.9600 1.9400 1.9900 1.8800 5.61%
  QoQ % 0.00% 0.49% 3.57% 1.03% -2.51% 5.85% -
  Horiz. % 108.51% 108.51% 107.98% 104.26% 103.19% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 195.96 180.32 239.62 191.85 200.63 179.08 216.98 -6.58%
  QoQ % 8.67% -24.75% 24.90% -4.38% 12.03% -17.47% -
  Horiz. % 90.31% 83.10% 110.43% 88.42% 92.46% 82.53% 100.00%
EPS 6.20 12.15 14.02 5.71 6.10 10.02 7.95 -15.31%
  QoQ % -48.97% -13.34% 145.53% -6.39% -39.12% 26.04% -
  Horiz. % 77.99% 152.83% 176.35% 71.82% 76.73% 126.04% 100.00%
DPS 6.93 6.93 11.87 7.91 3.96 3.96 6.13 8.55%
  QoQ % 0.00% -41.62% 50.06% 99.75% 0.00% -35.40% -
  Horiz. % 113.05% 113.05% 193.64% 129.04% 64.60% 64.60% 100.00%
NAPS 2.0194 2.0182 2.0074 1.9378 1.9193 1.9679 1.8596 5.67%
  QoQ % 0.06% 0.54% 3.59% 0.96% -2.47% 5.82% -
  Horiz. % 108.59% 108.53% 107.95% 104.21% 103.21% 105.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 7.1300 6.0000 4.5800 4.6300 4.6100 4.4600 4.4500 -
P/RPS 3.60 3.29 1.89 2.39 2.27 2.46 2.03 46.67%
  QoQ % 9.42% 74.07% -20.92% 5.29% -7.72% 21.18% -
  Horiz. % 177.34% 162.07% 93.10% 117.73% 111.82% 121.18% 100.00%
P/EPS 113.90 48.86 32.30 80.10 74.72 44.03 55.35 62.00%
  QoQ % 133.12% 51.27% -59.68% 7.20% 69.70% -20.45% -
  Horiz. % 205.78% 88.27% 58.36% 144.72% 135.00% 79.55% 100.00%
EY 0.88 2.05 3.10 1.25 1.34 2.27 1.81 -38.25%
  QoQ % -57.07% -33.87% 148.00% -6.72% -40.97% 25.41% -
  Horiz. % 48.62% 113.26% 171.27% 69.06% 74.03% 125.41% 100.00%
DY 0.98 1.17 2.62 1.73 0.87 0.90 1.39 -20.84%
  QoQ % -16.24% -55.34% 51.45% 98.85% -3.33% -35.25% -
  Horiz. % 70.50% 84.17% 188.49% 124.46% 62.59% 64.75% 100.00%
P/NAPS 3.50 2.94 2.26 2.36 2.38 2.24 2.37 29.77%
  QoQ % 19.05% 30.09% -4.24% -0.84% 6.25% -5.49% -
  Horiz. % 147.68% 124.05% 95.36% 99.58% 100.42% 94.51% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 18/05/15 23/02/15 21/11/14 21/08/14 14/05/14 24/02/14 -
Price 5.6500 6.9100 5.2800 4.4500 4.6200 4.7000 4.2900 -
P/RPS 2.85 3.79 2.18 2.29 2.28 2.60 1.96 28.44%
  QoQ % -24.80% 73.85% -4.80% 0.44% -12.31% 32.65% -
  Horiz. % 145.41% 193.37% 111.22% 116.84% 116.33% 132.65% 100.00%
P/EPS 90.26 56.27 37.24 76.99 74.88 46.40 53.36 42.10%
  QoQ % 60.41% 51.10% -51.63% 2.82% 61.38% -13.04% -
  Horiz. % 169.15% 105.45% 69.79% 144.28% 140.33% 86.96% 100.00%
EY 1.11 1.78 2.69 1.30 1.34 2.16 1.87 -29.44%
  QoQ % -37.64% -33.83% 106.92% -2.99% -37.96% 15.51% -
  Horiz. % 59.36% 95.19% 143.85% 69.52% 71.66% 115.51% 100.00%
DY 1.24 1.01 2.27 1.80 0.87 0.85 1.45 -9.93%
  QoQ % 22.77% -55.51% 26.11% 106.90% 2.35% -41.38% -
  Horiz. % 85.52% 69.66% 156.55% 124.14% 60.00% 58.62% 100.00%
P/NAPS 2.77 3.39 2.60 2.27 2.38 2.36 2.28 13.90%
  QoQ % -18.29% 30.38% 14.54% -4.62% 0.85% 3.51% -
  Horiz. % 121.49% 148.68% 114.04% 99.56% 104.39% 103.51% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

724  380  414  445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 FINTEC 0.13+0.03 
 BORNOIL 0.05+0.005 
 BIOHLDG 0.34+0.055 
 XOX 0.26+0.015 
 PHB 0.03+0.005 
 JCY 0.775+0.21 
 DGB 0.08+0.01 
 BAHVEST 0.675+0.18 
 LAMBO 0.055+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers