Highlights

[PHARMA] QoQ Quarter Result on 2009-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 19-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     261.68%    YoY -     23.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 334,337 350,335 317,560 323,906 329,962 333,212 313,716 4.33%
  QoQ % -4.57% 10.32% -1.96% -1.84% -0.98% 6.21% -
  Horiz. % 106.57% 111.67% 101.23% 103.25% 105.18% 106.21% 100.00%
PBT 15,405 20,327 12,431 27,490 9,427 24,337 20,184 -16.47%
  QoQ % -24.21% 63.52% -54.78% 191.61% -61.26% 20.58% -
  Horiz. % 76.32% 100.71% 61.59% 136.20% 46.71% 120.58% 100.00%
Tax -6,970 -5,809 -3,122 -5,372 -3,032 -5,814 -5,491 17.22%
  QoQ % -19.99% -86.07% 41.88% -77.18% 47.85% -5.88% -
  Horiz. % 126.93% 105.79% 56.86% 97.83% 55.22% 105.88% 100.00%
NP 8,435 14,518 9,309 22,118 6,395 18,523 14,693 -30.90%
  QoQ % -41.90% 55.96% -57.91% 245.86% -65.48% 26.07% -
  Horiz. % 57.41% 98.81% 63.36% 150.53% 43.52% 126.07% 100.00%
NP to SH 8,586 14,747 9,307 21,914 6,059 17,697 14,522 -29.53%
  QoQ % -41.78% 58.45% -57.53% 261.68% -65.76% 21.86% -
  Horiz. % 59.12% 101.55% 64.09% 150.90% 41.72% 121.86% 100.00%
Tax Rate 45.25 % 28.58 % 25.11 % 19.54 % 32.16 % 23.89 % 27.20 % 40.36%
  QoQ % 58.33% 13.82% 28.51% -39.24% 34.62% -12.17% -
  Horiz. % 166.36% 105.07% 92.32% 71.84% 118.24% 87.83% 100.00%
Total Cost 325,902 335,817 308,251 301,788 323,567 314,689 299,023 5.90%
  QoQ % -2.95% 8.94% 2.14% -6.73% 2.82% 5.24% -
  Horiz. % 108.99% 112.30% 103.09% 100.92% 108.21% 105.24% 100.00%
Net Worth 424,488 417,065 439,675 431,217 407,858 400,161 402,378 3.63%
  QoQ % 1.78% -5.14% 1.96% 5.73% 1.92% -0.55% -
  Horiz. % 105.49% 103.65% 109.27% 107.17% 101.36% 99.45% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 50,261 - 39,590 28,903 28,888 - -
  QoQ % 0.00% 0.00% 0.00% 36.98% 0.05% 0.00% -
  Horiz. % 0.00% 173.98% 0.00% 137.05% 100.05% 100.00% -
Div Payout % - % 340.83 % - % 180.66 % 477.03 % 163.24 % - % -
  QoQ % 0.00% 0.00% 0.00% -62.13% 192.23% 0.00% -
  Horiz. % 0.00% 208.79% 0.00% 110.67% 292.23% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 424,488 417,065 439,675 431,217 407,858 400,161 402,378 3.63%
  QoQ % 1.78% -5.14% 1.96% 5.73% 1.92% -0.55% -
  Horiz. % 105.49% 103.65% 109.27% 107.17% 101.36% 99.45% 100.00%
NOSH 106,924 106,939 106,977 107,001 107,049 106,995 107,015 -0.06%
  QoQ % -0.01% -0.03% -0.02% -0.04% 0.05% -0.02% -
  Horiz. % 99.91% 99.93% 99.96% 99.99% 100.03% 99.98% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.52 % 4.14 % 2.93 % 6.83 % 1.94 % 5.56 % 4.68 % -33.79%
  QoQ % -39.13% 41.30% -57.10% 252.06% -65.11% 18.80% -
  Horiz. % 53.85% 88.46% 62.61% 145.94% 41.45% 118.80% 100.00%
ROE 2.02 % 3.54 % 2.12 % 5.08 % 1.49 % 4.42 % 3.61 % -32.07%
  QoQ % -42.94% 66.98% -58.27% 240.94% -66.29% 22.44% -
  Horiz. % 55.96% 98.06% 58.73% 140.72% 41.27% 122.44% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 312.69 327.60 296.85 302.71 308.23 311.43 293.15 4.39%
  QoQ % -4.55% 10.36% -1.94% -1.79% -1.03% 6.24% -
  Horiz. % 106.67% 111.75% 101.26% 103.26% 105.14% 106.24% 100.00%
EPS 8.03 13.79 8.70 20.48 5.66 16.54 13.57 -29.49%
  QoQ % -41.77% 58.51% -57.52% 261.84% -65.78% 21.89% -
  Horiz. % 59.17% 101.62% 64.11% 150.92% 41.71% 121.89% 100.00%
DPS 0.00 47.00 0.00 37.00 27.00 27.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 37.04% 0.00% 0.00% -
  Horiz. % 0.00% 174.07% 0.00% 137.04% 100.00% 100.00% -
NAPS 3.9700 3.9000 4.1100 4.0300 3.8100 3.7400 3.7600 3.69%
  QoQ % 1.79% -5.11% 1.99% 5.77% 1.87% -0.53% -
  Horiz. % 105.59% 103.72% 109.31% 107.18% 101.33% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.99 134.11 121.56 123.99 126.31 127.56 120.09 4.33%
  QoQ % -4.56% 10.32% -1.96% -1.84% -0.98% 6.22% -
  Horiz. % 106.58% 111.67% 101.22% 103.25% 105.18% 106.22% 100.00%
EPS 3.29 5.65 3.56 8.39 2.32 6.77 5.56 -29.50%
  QoQ % -41.77% 58.71% -57.57% 261.64% -65.73% 21.76% -
  Horiz. % 59.17% 101.62% 64.03% 150.90% 41.73% 121.76% 100.00%
DPS 0.00 19.24 0.00 15.16 11.06 11.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 37.07% 0.00% 0.00% -
  Horiz. % 0.00% 173.96% 0.00% 137.07% 100.00% 100.00% -
NAPS 1.6250 1.5965 1.6831 1.6507 1.5613 1.5318 1.5403 3.63%
  QoQ % 1.79% -5.15% 1.96% 5.73% 1.93% -0.55% -
  Horiz. % 105.50% 103.65% 109.27% 107.17% 101.36% 99.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.9800 4.9800 4.2700 4.0000 4.0900 3.8000 3.4500 -
P/RPS 1.59 1.52 1.44 1.32 1.33 1.22 1.18 21.97%
  QoQ % 4.61% 5.56% 9.09% -0.75% 9.02% 3.39% -
  Horiz. % 134.75% 128.81% 122.03% 111.86% 112.71% 103.39% 100.00%
P/EPS 62.02 36.11 49.08 19.53 72.26 22.97 25.42 81.13%
  QoQ % 71.75% -26.43% 151.31% -72.97% 214.58% -9.64% -
  Horiz. % 243.98% 142.05% 193.08% 76.83% 284.26% 90.36% 100.00%
EY 1.61 2.77 2.04 5.12 1.38 4.35 3.93 -44.81%
  QoQ % -41.88% 35.78% -60.16% 271.01% -68.28% 10.69% -
  Horiz. % 40.97% 70.48% 51.91% 130.28% 35.11% 110.69% 100.00%
DY 0.00 9.44 0.00 9.25 6.60 7.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 40.15% -7.17% 0.00% -
  Horiz. % 0.00% 132.77% 0.00% 130.10% 92.83% 100.00% -
P/NAPS 1.25 1.28 1.04 0.99 1.07 1.02 0.92 22.65%
  QoQ % -2.34% 23.08% 5.05% -7.48% 4.90% 10.87% -
  Horiz. % 135.87% 139.13% 113.04% 107.61% 116.30% 110.87% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 11/08/10 26/05/10 19/02/10 13/11/09 21/08/09 08/05/09 -
Price 4.9200 4.9500 4.7100 4.0500 3.9300 4.0000 3.8200 -
P/RPS 1.57 1.51 1.59 1.34 1.28 1.28 1.30 13.39%
  QoQ % 3.97% -5.03% 18.66% 4.69% 0.00% -1.54% -
  Horiz. % 120.77% 116.15% 122.31% 103.08% 98.46% 98.46% 100.00%
P/EPS 61.27 35.90 54.14 19.78 69.43 24.18 28.15 67.87%
  QoQ % 70.67% -33.69% 173.71% -71.51% 187.14% -14.10% -
  Horiz. % 217.66% 127.53% 192.33% 70.27% 246.64% 85.90% 100.00%
EY 1.63 2.79 1.85 5.06 1.44 4.14 3.55 -40.46%
  QoQ % -41.58% 50.81% -63.44% 251.39% -65.22% 16.62% -
  Horiz. % 45.92% 78.59% 52.11% 142.54% 40.56% 116.62% 100.00%
DY 0.00 9.49 0.00 9.14 6.87 6.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 33.04% 1.78% 0.00% -
  Horiz. % 0.00% 140.59% 0.00% 135.41% 101.78% 100.00% -
P/NAPS 1.24 1.27 1.15 1.00 1.03 1.07 1.02 13.89%
  QoQ % -2.36% 10.43% 15.00% -2.91% -3.74% 4.90% -
  Horiz. % 121.57% 124.51% 112.75% 98.04% 100.98% 104.90% 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.
 


 

264  339  539  1113 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.13-0.02 
 GPACKET-WB 0.1750.00 
 HSI-C7F 0.38-0.05 
 BJLAND 0.235+0.01 
 JAKS 0.825+0.005 
 HSI-H6P 0.19+0.03 
 HSI-C7E 0.195-0.045 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers