Highlights

[PHARMA] QoQ Quarter Result on 2019-09-30 [#3]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 20-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -94.82%    YoY -     -96.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 645,763 819,921 715,683 716,849 601,890 786,108 596,644 5.42%
  QoQ % -21.24% 14.56% -0.16% 19.10% -23.43% 31.75% -
  Horiz. % 108.23% 137.42% 119.95% 120.15% 100.88% 131.75% 100.00%
PBT 14,326 30,880 -238,474 3,885 12,481 30,243 11,940 12.93%
  QoQ % -53.61% 112.95% -6,238.33% -68.87% -58.73% 153.29% -
  Horiz. % 119.98% 258.63% -1,997.27% 32.54% 104.53% 253.29% 100.00%
Tax -4,719 -8,465 59,741 -3,509 -3,219 -10,595 -7,370 -25.73%
  QoQ % 44.25% -114.17% 1,802.51% -9.01% 69.62% -43.76% -
  Horiz. % 64.03% 114.86% -810.60% 47.61% 43.68% 143.76% 100.00%
NP 9,607 22,415 -178,733 376 9,262 19,648 4,570 64.18%
  QoQ % -57.14% 112.54% -47,635.37% -95.94% -52.86% 329.93% -
  Horiz. % 210.22% 490.48% -3,911.01% 8.23% 202.67% 429.93% 100.00%
NP to SH 9,979 22,399 -178,598 481 9,281 19,617 4,437 71.74%
  QoQ % -55.45% 112.54% -37,230.56% -94.82% -52.69% 342.12% -
  Horiz. % 224.90% 504.82% -4,025.20% 10.84% 209.17% 442.12% 100.00%
Tax Rate 32.94 % 27.41 % - % 90.32 % 25.79 % 35.03 % 61.73 % -34.24%
  QoQ % 20.18% 0.00% 0.00% 250.21% -26.38% -43.25% -
  Horiz. % 53.36% 44.40% 0.00% 146.31% 41.78% 56.75% 100.00%
Total Cost 636,156 797,506 894,416 716,473 592,628 766,460 592,074 4.91%
  QoQ % -20.23% -10.84% 24.84% 20.90% -22.68% 29.45% -
  Horiz. % 107.45% 134.70% 151.06% 121.01% 100.09% 129.45% 100.00%
Net Worth 357,891 350,047 336,573 516,387 518,564 528,825 509,862 -21.03%
  QoQ % 2.24% 4.00% -34.82% -0.42% -1.94% 3.72% -
  Horiz. % 70.19% 68.66% 66.01% 101.28% 101.71% 103.72% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 6,530 15,673 - - 6,514 15,630 5,202 16.38%
  QoQ % -58.33% 0.00% 0.00% 0.00% -58.32% 200.43% -
  Horiz. % 125.53% 301.26% 0.00% 0.00% 125.22% 300.43% 100.00%
Div Payout % 65.45 % 69.98 % - % - % 70.19 % 79.68 % 117.26 % -32.23%
  QoQ % -6.47% 0.00% 0.00% 0.00% -11.91% -32.05% -
  Horiz. % 55.82% 59.68% 0.00% 0.00% 59.86% 67.95% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 357,891 350,047 336,573 516,387 518,564 528,825 509,862 -21.03%
  QoQ % 2.24% 4.00% -34.82% -0.42% -1.94% 3.72% -
  Horiz. % 70.19% 68.66% 66.01% 101.28% 101.71% 103.72% 100.00%
NOSH 261,235 261,229 260,910 260,802 260,585 260,505 260,134 0.28%
  QoQ % 0.00% 0.12% 0.04% 0.08% 0.03% 0.14% -
  Horiz. % 100.42% 100.42% 100.30% 100.26% 100.17% 100.14% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.49 % 2.73 % -24.97 % 0.05 % 1.54 % 2.50 % 0.77 % 55.35%
  QoQ % -45.42% 110.93% -50,040.00% -96.75% -38.40% 224.68% -
  Horiz. % 193.51% 354.55% -3,242.86% 6.49% 200.00% 324.68% 100.00%
ROE 2.79 % 6.40 % -53.06 % 0.09 % 1.79 % 3.71 % 0.87 % 117.62%
  QoQ % -56.41% 112.06% -59,055.55% -94.97% -51.75% 326.44% -
  Horiz. % 320.69% 735.63% -6,098.85% 10.34% 205.75% 426.44% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 247.20 313.87 274.30 274.86 230.98 301.76 229.36 5.13%
  QoQ % -21.24% 14.43% -0.20% 19.00% -23.46% 31.57% -
  Horiz. % 107.78% 136.85% 119.59% 119.84% 100.71% 131.57% 100.00%
EPS 3.82 8.57 -68.45 0.18 3.56 7.53 1.71 70.97%
  QoQ % -55.43% 112.52% -38,127.77% -94.94% -52.72% 340.35% -
  Horiz. % 223.39% 501.17% -4,002.92% 10.53% 208.19% 440.35% 100.00%
DPS 2.50 6.00 0.00 0.00 2.50 6.00 2.00 16.06%
  QoQ % -58.33% 0.00% 0.00% 0.00% -58.33% 200.00% -
  Horiz. % 125.00% 300.00% 0.00% 0.00% 125.00% 300.00% 100.00%
NAPS 1.3700 1.3400 1.2900 1.9800 1.9900 2.0300 1.9600 -21.26%
  QoQ % 2.24% 3.88% -34.85% -0.50% -1.97% 3.57% -
  Horiz. % 69.90% 68.37% 65.82% 101.02% 101.53% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,230
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 247.20 313.87 273.97 274.41 230.41 300.93 228.40 5.42%
  QoQ % -21.24% 14.56% -0.16% 19.10% -23.43% 31.76% -
  Horiz. % 108.23% 137.42% 119.95% 120.14% 100.88% 131.76% 100.00%
EPS 3.82 8.57 -68.37 0.18 3.55 7.51 1.70 71.64%
  QoQ % -55.43% 112.53% -38,083.34% -94.93% -52.73% 341.76% -
  Horiz. % 224.71% 504.12% -4,021.76% 10.59% 208.82% 441.76% 100.00%
DPS 2.50 6.00 0.00 0.00 2.49 5.98 1.99 16.44%
  QoQ % -58.33% 0.00% 0.00% 0.00% -58.36% 200.50% -
  Horiz. % 125.63% 301.51% 0.00% 0.00% 125.13% 300.50% 100.00%
NAPS 1.3700 1.3400 1.2884 1.9768 1.9851 2.0244 1.9518 -21.04%
  QoQ % 2.24% 4.00% -34.82% -0.42% -1.94% 3.72% -
  Horiz. % 70.19% 68.65% 66.01% 101.28% 101.71% 103.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.2200 1.2600 2.0600 2.4400 2.8400 2.2700 2.7800 -
P/RPS 0.90 0.40 0.75 0.89 1.23 0.75 1.21 -17.92%
  QoQ % 125.00% -46.67% -15.73% -27.64% 64.00% -38.02% -
  Horiz. % 74.38% 33.06% 61.98% 73.55% 101.65% 61.98% 100.00%
P/EPS 58.12 14.69 -3.01 1,322.99 79.74 30.14 162.99 -49.75%
  QoQ % 295.64% 588.04% -100.23% 1,559.13% 164.57% -81.51% -
  Horiz. % 35.66% 9.01% -1.85% 811.70% 48.92% 18.49% 100.00%
EY 1.72 6.81 -33.23 0.08 1.25 3.32 0.61 99.71%
  QoQ % -74.74% 120.49% -41,637.50% -93.60% -62.35% 444.26% -
  Horiz. % 281.97% 1,116.39% -5,447.54% 13.11% 204.92% 544.26% 100.00%
DY 1.13 4.76 0.00 0.00 0.88 2.64 0.72 35.09%
  QoQ % -76.26% 0.00% 0.00% 0.00% -66.67% 266.67% -
  Horiz. % 156.94% 661.11% 0.00% 0.00% 122.22% 366.67% 100.00%
P/NAPS 1.62 0.94 1.60 1.23 1.43 1.12 1.42 9.19%
  QoQ % 72.34% -41.25% 30.08% -13.99% 27.68% -21.13% -
  Horiz. % 114.08% 66.20% 112.68% 86.62% 100.70% 78.87% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 19/05/20 20/02/20 20/11/19 23/08/19 16/05/19 21/02/19 -
Price 4.4200 1.8800 2.0400 2.2100 2.6600 2.3600 2.7600 -
P/RPS 1.79 0.60 0.74 0.80 1.15 0.78 1.20 30.58%
  QoQ % 198.33% -18.92% -7.50% -30.43% 47.44% -35.00% -
  Horiz. % 149.17% 50.00% 61.67% 66.67% 95.83% 65.00% 100.00%
P/EPS 115.71 21.93 -2.98 1,198.28 74.69 31.34 161.81 -20.05%
  QoQ % 427.63% 835.91% -100.25% 1,504.34% 138.32% -80.63% -
  Horiz. % 71.51% 13.55% -1.84% 740.55% 46.16% 19.37% 100.00%
EY 0.86 4.56 -33.55 0.08 1.34 3.19 0.62 24.40%
  QoQ % -81.14% 113.59% -42,037.50% -94.03% -57.99% 414.52% -
  Horiz. % 138.71% 735.48% -5,411.29% 12.90% 216.13% 514.52% 100.00%
DY 0.57 3.19 0.00 0.00 0.94 2.54 0.72 -14.43%
  QoQ % -82.13% 0.00% 0.00% 0.00% -62.99% 252.78% -
  Horiz. % 79.17% 443.06% 0.00% 0.00% 130.56% 352.78% 100.00%
P/NAPS 3.23 1.40 1.58 1.12 1.34 1.16 1.41 73.86%
  QoQ % 130.71% -11.39% 41.07% -16.42% 15.52% -17.73% -
  Horiz. % 229.08% 99.29% 112.06% 79.43% 95.04% 82.27% 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
 
 

243  667  549  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.005 
 LUSTER 0.165-0.005 
 MAHSING 0.965-0.035 
 HWGB 0.775+0.06 
 DATAPRP 0.195-0.025 
 DGSB 0.23+0.015 
 MTOUCHE 0.05-0.005 
 KSTAR 0.425+0.055 

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