Highlights

[PHARMA] QoQ Quarter Result on 2015-09-30 [#3]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     23.15%    YoY -     33.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 531,796 559,195 680,150 524,413 512,845 471,904 627,103 -10.42%
  QoQ % -4.90% -17.78% 29.70% 2.26% 8.68% -24.75% -
  Horiz. % 84.80% 89.17% 108.46% 83.62% 81.78% 75.25% 100.00%
PBT 21,487 26,538 23,717 25,337 25,056 38,612 37,854 -31.47%
  QoQ % -19.03% 11.89% -6.39% 1.12% -35.11% 2.00% -
  Horiz. % 56.76% 70.11% 62.65% 66.93% 66.19% 102.00% 100.00%
Tax -5,846 -8,068 -7,676 -5,362 -8,414 -6,686 -1,233 182.49%
  QoQ % 27.54% -5.11% -43.16% 36.27% -25.85% -442.25% -
  Horiz. % 474.13% 654.34% 622.55% 434.87% 682.40% 542.25% 100.00%
NP 15,641 18,470 16,041 19,975 16,642 31,926 36,621 -43.32%
  QoQ % -15.32% 15.14% -19.69% 20.03% -47.87% -12.82% -
  Horiz. % 42.71% 50.44% 43.80% 54.55% 45.44% 87.18% 100.00%
NP to SH 14,995 18,379 16,062 19,971 16,217 31,794 36,697 -44.96%
  QoQ % -18.41% 14.43% -19.57% 23.15% -48.99% -13.36% -
  Horiz. % 40.86% 50.08% 43.77% 54.42% 44.19% 86.64% 100.00%
Tax Rate 27.21 % 30.40 % 32.36 % 21.16 % 33.58 % 17.32 % 3.26 % 312.00%
  QoQ % -10.49% -6.06% 52.93% -36.99% 93.88% 431.29% -
  Horiz. % 834.66% 932.52% 992.64% 649.08% 1,030.06% 531.29% 100.00%
Total Cost 516,155 540,725 664,109 504,438 496,203 439,978 590,482 -8.59%
  QoQ % -4.54% -18.58% 31.65% 1.66% 12.78% -25.49% -
  Horiz. % 87.41% 91.57% 112.47% 85.43% 84.03% 74.51% 100.00%
Net Worth 524,177 515,906 529,786 534,373 528,477 528,173 525,351 -0.15%
  QoQ % 1.60% -2.62% -0.86% 1.12% 0.06% 0.54% -
  Horiz. % 99.78% 98.20% 100.84% 101.72% 100.59% 100.54% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 12,949 10,354 18,134 23,312 18,134 18,123 31,055 -44.22%
  QoQ % 25.06% -42.90% -22.21% 28.56% 0.06% -41.64% -
  Horiz. % 41.70% 33.34% 58.39% 75.07% 58.39% 58.36% 100.00%
Div Payout % 86.36 % 56.34 % 112.90 % 116.73 % 111.82 % 57.00 % 84.63 % 1.36%
  QoQ % 53.28% -50.10% -3.28% 4.39% 96.18% -32.65% -
  Horiz. % 102.04% 66.57% 133.40% 137.93% 132.13% 67.35% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 524,177 515,906 529,786 534,373 528,477 528,173 525,351 -0.15%
  QoQ % 1.60% -2.62% -0.86% 1.12% 0.06% 0.54% -
  Horiz. % 99.78% 98.20% 100.84% 101.72% 100.59% 100.54% 100.00%
NOSH 258,981 258,859 259,064 259,027 259,057 258,908 258,794 0.05%
  QoQ % 0.05% -0.08% 0.01% -0.01% 0.06% 0.04% -
  Horiz. % 100.07% 100.03% 100.10% 100.09% 100.10% 100.04% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.94 % 3.30 % 2.36 % 3.81 % 3.25 % 6.77 % 5.84 % -36.74%
  QoQ % -10.91% 39.83% -38.06% 17.23% -51.99% 15.92% -
  Horiz. % 50.34% 56.51% 40.41% 65.24% 55.65% 115.92% 100.00%
ROE 2.86 % 3.56 % 3.03 % 3.74 % 3.07 % 6.02 % 6.99 % -44.92%
  QoQ % -19.66% 17.49% -18.98% 21.82% -49.00% -13.88% -
  Horiz. % 40.92% 50.93% 43.35% 53.51% 43.92% 86.12% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 205.34 216.02 262.54 202.45 197.97 182.27 242.32 -10.46%
  QoQ % -4.94% -17.72% 29.68% 2.26% 8.61% -24.78% -
  Horiz. % 84.74% 89.15% 108.34% 83.55% 81.70% 75.22% 100.00%
EPS 5.79 7.10 6.20 7.71 6.26 12.28 14.18 -44.99%
  QoQ % -18.45% 14.52% -19.58% 23.16% -49.02% -13.40% -
  Horiz. % 40.83% 50.07% 43.72% 54.37% 44.15% 86.60% 100.00%
DPS 5.00 4.00 7.00 9.00 7.00 7.00 12.00 -44.24%
  QoQ % 25.00% -42.86% -22.22% 28.57% 0.00% -41.67% -
  Horiz. % 41.67% 33.33% 58.33% 75.00% 58.33% 58.33% 100.00%
NAPS 2.0240 1.9930 2.0450 2.0630 2.0400 2.0400 2.0300 -0.20%
  QoQ % 1.56% -2.54% -0.87% 1.13% 0.00% 0.49% -
  Horiz. % 99.70% 98.18% 100.74% 101.63% 100.49% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,230
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 203.57 214.06 260.36 200.75 196.32 180.65 240.06 -10.42%
  QoQ % -4.90% -17.78% 29.69% 2.26% 8.67% -24.75% -
  Horiz. % 84.80% 89.17% 108.46% 83.62% 81.78% 75.25% 100.00%
EPS 5.74 7.04 6.15 7.64 6.21 12.17 14.05 -44.97%
  QoQ % -18.47% 14.47% -19.50% 23.03% -48.97% -13.38% -
  Horiz. % 40.85% 50.11% 43.77% 54.38% 44.20% 86.62% 100.00%
DPS 4.96 3.96 6.94 8.92 6.94 6.94 11.89 -44.20%
  QoQ % 25.25% -42.94% -22.20% 28.53% 0.00% -41.63% -
  Horiz. % 41.72% 33.31% 58.37% 75.02% 58.37% 58.37% 100.00%
NAPS 2.0066 1.9749 2.0280 2.0456 2.0230 2.0219 2.0111 -0.15%
  QoQ % 1.61% -2.62% -0.86% 1.12% 0.05% 0.54% -
  Horiz. % 99.78% 98.20% 100.84% 101.72% 100.59% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 5.5000 5.7600 6.3600 6.5000 7.1300 6.0000 4.5800 -
P/RPS 2.68 2.67 2.42 3.21 3.60 3.29 1.89 26.24%
  QoQ % 0.37% 10.33% -24.61% -10.83% 9.42% 74.07% -
  Horiz. % 141.80% 141.27% 128.04% 169.84% 190.48% 174.07% 100.00%
P/EPS 94.99 81.13 102.58 84.31 113.90 48.86 32.30 105.40%
  QoQ % 17.08% -20.91% 21.67% -25.98% 133.12% 51.27% -
  Horiz. % 294.09% 251.18% 317.59% 261.02% 352.63% 151.27% 100.00%
EY 1.05 1.23 0.97 1.19 0.88 2.05 3.10 -51.44%
  QoQ % -14.63% 26.80% -18.49% 35.23% -57.07% -33.87% -
  Horiz. % 33.87% 39.68% 31.29% 38.39% 28.39% 66.13% 100.00%
DY 0.91 0.69 1.10 1.38 0.98 1.17 2.62 -50.62%
  QoQ % 31.88% -37.27% -20.29% 40.82% -16.24% -55.34% -
  Horiz. % 34.73% 26.34% 41.98% 52.67% 37.40% 44.66% 100.00%
P/NAPS 2.72 2.89 3.11 3.15 3.50 2.94 2.26 13.16%
  QoQ % -5.88% -7.07% -1.27% -10.00% 19.05% 30.09% -
  Horiz. % 120.35% 127.88% 137.61% 139.38% 154.87% 130.09% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 13/05/16 15/02/16 26/11/15 17/08/15 18/05/15 23/02/15 -
Price 5.6200 5.6000 6.1900 6.5000 5.6500 6.9100 5.2800 -
P/RPS 2.74 2.59 2.36 3.21 2.85 3.79 2.18 16.48%
  QoQ % 5.79% 9.75% -26.48% 12.63% -24.80% 73.85% -
  Horiz. % 125.69% 118.81% 108.26% 147.25% 130.73% 173.85% 100.00%
P/EPS 97.06 78.87 99.84 84.31 90.26 56.27 37.24 89.50%
  QoQ % 23.06% -21.00% 18.42% -6.59% 60.41% 51.10% -
  Horiz. % 260.63% 211.79% 268.10% 226.40% 242.37% 151.10% 100.00%
EY 1.03 1.27 1.00 1.19 1.11 1.78 2.69 -47.30%
  QoQ % -18.90% 27.00% -15.97% 7.21% -37.64% -33.83% -
  Horiz. % 38.29% 47.21% 37.17% 44.24% 41.26% 66.17% 100.00%
DY 0.89 0.71 1.13 1.38 1.24 1.01 2.27 -46.46%
  QoQ % 25.35% -37.17% -18.12% 11.29% 22.77% -55.51% -
  Horiz. % 39.21% 31.28% 49.78% 60.79% 54.63% 44.49% 100.00%
P/NAPS 2.78 2.81 3.03 3.15 2.77 3.39 2.60 4.57%
  QoQ % -1.07% -7.26% -3.81% 13.72% -18.29% 30.38% -
  Horiz. % 106.92% 108.08% 116.54% 121.15% 106.54% 130.38% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

228  600  562  1061 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 SUPERMX-C1I 0.145-0.005 
 LCTITAN 2.13-0.27 
 LUSTER 0.165-0.005 
 MAHSING 0.965-0.035 
 VC 0.05-0.005 
 DATAPRP 0.195-0.025 
 DGSB 0.225+0.01 
 KSTAR 0.41+0.04 
 SUPERMX 9.50-0.28 

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. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
6. 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
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS