Highlights

[PHARMA] QoQ Quarter Result on 2017-09-30 [#3]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 15-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -62.39%    YoY -     -72.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 582,729 617,923 613,196 574,503 517,967 618,294 582,816 -0.01%
  QoQ % -5.70% 0.77% 6.74% 10.91% -16.23% 6.09% -
  Horiz. % 99.99% 106.02% 105.21% 98.57% 88.87% 106.09% 100.00%
PBT 11,970 28,707 19,866 15,271 10,150 27,777 4,069 105.71%
  QoQ % -58.30% 44.50% 30.09% 50.45% -63.46% 582.65% -
  Horiz. % 294.18% 705.51% 488.23% 375.30% 249.45% 682.65% 100.00%
Tax -6,204 -11,118 2,222 -11,381 -399 -8,519 -4,969 16.00%
  QoQ % 44.20% -600.36% 119.52% -2,752.38% 95.32% -71.44% -
  Horiz. % 124.85% 223.75% -44.72% 229.04% 8.03% 171.44% 100.00%
NP 5,766 17,589 22,088 3,890 9,751 19,258 -900 -
  QoQ % -67.22% -20.37% 467.81% -60.11% -49.37% 2,239.78% -
  Horiz. % -640.67% -1,954.33% -2,454.22% -432.22% -1,083.44% -2,139.78% 100.00%
NP to SH 5,394 17,586 21,700 3,580 9,520 18,923 -836 -
  QoQ % -69.33% -18.96% 506.15% -62.39% -49.69% 2,363.52% -
  Horiz. % -645.22% -2,103.59% -2,595.69% -428.23% -1,138.76% -2,263.52% 100.00%
Tax Rate 51.83 % 38.73 % -11.18 % 74.53 % 3.93 % 30.67 % 122.12 % -43.61%
  QoQ % 33.82% 446.42% -115.00% 1,796.44% -87.19% -74.89% -
  Horiz. % 42.44% 31.71% -9.15% 61.03% 3.22% 25.11% 100.00%
Total Cost 576,963 600,334 591,108 570,613 508,216 599,036 583,716 -0.77%
  QoQ % -3.89% 1.56% 3.59% 12.28% -15.16% 2.62% -
  Horiz. % 98.84% 102.85% 101.27% 97.76% 87.07% 102.62% 100.00%
Net Worth 519,642 524,838 526,888 531,892 542,147 544,360 531,169 -1.46%
  QoQ % -0.99% -0.39% -0.94% -1.89% -0.41% 2.48% -
  Horiz. % 97.83% 98.81% 99.19% 100.14% 102.07% 102.48% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,392 12,991 15,573 12,973 10,376 10,368 7,773 21.43%
  QoQ % -20.00% -16.58% 20.04% 25.03% 0.07% 33.39% -
  Horiz. % 133.70% 167.13% 200.34% 166.89% 133.48% 133.39% 100.00%
Div Payout % 192.67 % 73.87 % 71.77 % 362.37 % 108.99 % 54.79 % - % -
  QoQ % 160.82% 2.93% -80.19% 232.48% 98.92% 0.00% -
  Horiz. % 351.65% 134.82% 130.99% 661.38% 198.92% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 519,642 524,838 526,888 531,892 542,147 544,360 531,169 -1.46%
  QoQ % -0.99% -0.39% -0.94% -1.89% -0.41% 2.48% -
  Horiz. % 97.83% 98.81% 99.19% 100.14% 102.07% 102.48% 100.00%
NOSH 259,821 259,821 259,551 259,460 259,400 259,219 259,107 0.18%
  QoQ % 0.00% 0.10% 0.04% 0.02% 0.07% 0.04% -
  Horiz. % 100.28% 100.28% 100.17% 100.14% 100.11% 100.04% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.99 % 2.85 % 3.60 % 0.68 % 1.88 % 3.11 % -0.15 % -
  QoQ % -65.26% -20.83% 429.41% -63.83% -39.55% 2,173.33% -
  Horiz. % -660.00% -1,900.00% -2,400.00% -453.33% -1,253.33% -2,073.33% 100.00%
ROE 1.04 % 3.35 % 4.12 % 0.67 % 1.76 % 3.48 % -0.16 % -
  QoQ % -68.96% -18.69% 514.93% -61.93% -49.43% 2,275.00% -
  Horiz. % -650.00% -2,093.75% -2,575.00% -418.75% -1,100.00% -2,175.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 224.28 237.83 236.25 221.42 199.68 238.52 224.93 -0.19%
  QoQ % -5.70% 0.67% 6.70% 10.89% -16.28% 6.04% -
  Horiz. % 99.71% 105.74% 105.03% 98.44% 88.77% 106.04% 100.00%
EPS 2.08 6.77 8.36 1.38 3.67 7.30 -0.32 -
  QoQ % -69.28% -19.02% 505.80% -62.40% -49.73% 2,381.25% -
  Horiz. % -650.00% -2,115.62% -2,612.50% -431.25% -1,146.88% -2,281.25% 100.00%
DPS 4.00 5.00 6.00 5.00 4.00 4.00 3.00 21.21%
  QoQ % -20.00% -16.67% 20.00% 25.00% 0.00% 33.33% -
  Horiz. % 133.33% 166.67% 200.00% 166.67% 133.33% 133.33% 100.00%
NAPS 2.0000 2.0200 2.0300 2.0500 2.0900 2.1000 2.0500 -1.64%
  QoQ % -0.99% -0.49% -0.98% -1.91% -0.48% 2.44% -
  Horiz. % 97.56% 98.54% 99.02% 100.00% 101.95% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 223.07 236.54 234.73 219.92 198.28 236.69 223.10 -0.01%
  QoQ % -5.69% 0.77% 6.73% 10.91% -16.23% 6.09% -
  Horiz. % 99.99% 106.02% 105.21% 98.57% 88.87% 106.09% 100.00%
EPS 2.06 6.73 8.31 1.37 3.64 7.24 -0.32 -
  QoQ % -69.39% -19.01% 506.57% -62.36% -49.72% 2,362.50% -
  Horiz. % -643.75% -2,103.12% -2,596.88% -428.12% -1,137.50% -2,262.50% 100.00%
DPS 3.98 4.97 5.96 4.97 3.97 3.97 2.98 21.34%
  QoQ % -19.92% -16.61% 19.92% 25.19% 0.00% 33.22% -
  Horiz. % 133.56% 166.78% 200.00% 166.78% 133.22% 133.22% 100.00%
NAPS 1.9892 2.0091 2.0170 2.0361 2.0754 2.0838 2.0333 -1.46%
  QoQ % -0.99% -0.39% -0.94% -1.89% -0.40% 2.48% -
  Horiz. % 97.83% 98.81% 99.20% 100.14% 102.07% 102.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.8800 4.2800 4.6000 4.1400 4.5800 4.8900 5.3000 -
P/RPS 1.28 1.80 1.95 1.87 2.29 2.05 2.36 -33.57%
  QoQ % -28.89% -7.69% 4.28% -18.34% 11.71% -13.14% -
  Horiz. % 54.24% 76.27% 82.63% 79.24% 97.03% 86.86% 100.00%
P/EPS 138.73 63.23 55.02 300.05 124.80 66.99 -1,642.66 -
  QoQ % 119.41% 14.92% -81.66% 140.42% 86.30% 104.08% -
  Horiz. % -8.45% -3.85% -3.35% -18.27% -7.60% -4.08% 100.00%
EY 0.72 1.58 1.82 0.33 0.80 1.49 -0.06 -
  QoQ % -54.43% -13.19% 451.52% -58.75% -46.31% 2,583.33% -
  Horiz. % -1,200.00% -2,633.33% -3,033.33% -550.00% -1,333.33% -2,483.33% 100.00%
DY 1.39 1.17 1.30 1.21 0.87 0.82 0.57 81.47%
  QoQ % 18.80% -10.00% 7.44% 39.08% 6.10% 43.86% -
  Horiz. % 243.86% 205.26% 228.07% 212.28% 152.63% 143.86% 100.00%
P/NAPS 1.44 2.12 2.27 2.02 2.19 2.33 2.59 -32.46%
  QoQ % -32.08% -6.61% 12.38% -7.76% -6.01% -10.04% -
  Horiz. % 55.60% 81.85% 87.64% 77.99% 84.56% 89.96% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 16/05/18 27/02/18 15/11/17 16/08/17 16/05/17 21/02/17 -
Price 3.1100 4.0700 4.0400 3.8200 4.1900 4.7200 5.1200 -
P/RPS 1.39 1.71 1.71 1.73 2.10 1.98 2.28 -28.17%
  QoQ % -18.71% 0.00% -1.16% -17.62% 6.06% -13.16% -
  Horiz. % 60.96% 75.00% 75.00% 75.88% 92.11% 86.84% 100.00%
P/EPS 149.80 60.13 48.32 276.85 114.17 64.66 -1,586.88 -
  QoQ % 149.13% 24.44% -82.55% 142.49% 76.57% 104.07% -
  Horiz. % -9.44% -3.79% -3.04% -17.45% -7.19% -4.07% 100.00%
EY 0.67 1.66 2.07 0.36 0.88 1.55 -0.06 -
  QoQ % -59.64% -19.81% 475.00% -59.09% -43.23% 2,683.33% -
  Horiz. % -1,116.67% -2,766.67% -3,450.00% -600.00% -1,466.67% -2,583.33% 100.00%
DY 1.29 1.23 1.49 1.31 0.95 0.85 0.59 68.70%
  QoQ % 4.88% -17.45% 13.74% 37.89% 11.76% 44.07% -
  Horiz. % 218.64% 208.47% 252.54% 222.03% 161.02% 144.07% 100.00%
P/NAPS 1.56 2.01 1.99 1.86 2.00 2.25 2.50 -27.04%
  QoQ % -22.39% 1.01% 6.99% -7.00% -11.11% -10.00% -
  Horiz. % 62.40% 80.40% 79.60% 74.40% 80.00% 90.00% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers