Highlights

[PHARMA] QoQ Quarter Result on 2011-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     10.46%    YoY -     629.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 426,460 456,737 446,745 367,786 371,432 396,435 385,328 6.98%
  QoQ % -6.63% 2.24% 21.47% -0.98% -6.31% 2.88% -
  Horiz. % 110.67% 118.53% 115.94% 95.45% 96.39% 102.88% 100.00%
PBT 28,493 27,618 42,955 16,368 15,646 19,380 21,792 19.51%
  QoQ % 3.17% -35.70% 162.43% 4.61% -19.27% -11.07% -
  Horiz. % 130.75% 126.73% 197.11% 75.11% 71.80% 88.93% 100.00%
Tax -2,957 -11,541 -13,894 -4,186 -4,687 -5,335 -6,193 -38.83%
  QoQ % 74.38% 16.94% -231.92% 10.69% 12.15% 13.85% -
  Horiz. % 47.75% 186.36% 224.35% 67.59% 75.68% 86.15% 100.00%
NP 25,536 16,077 29,061 12,182 10,959 14,045 15,599 38.78%
  QoQ % 58.84% -44.68% 138.56% 11.16% -21.97% -9.96% -
  Horiz. % 163.70% 103.06% 186.30% 78.09% 70.25% 90.04% 100.00%
NP to SH 25,247 15,713 28,685 11,942 10,811 13,920 15,484 38.41%
  QoQ % 60.68% -45.22% 140.20% 10.46% -22.33% -10.10% -
  Horiz. % 163.05% 101.48% 185.26% 77.12% 69.82% 89.90% 100.00%
Tax Rate 10.38 % 41.79 % 32.35 % 25.57 % 29.96 % 27.53 % 28.42 % -48.81%
  QoQ % -75.16% 29.18% 26.52% -14.65% 8.83% -3.13% -
  Horiz. % 36.52% 147.04% 113.83% 89.97% 105.42% 96.87% 100.00%
Total Cost 400,924 440,660 417,684 355,604 360,473 382,390 369,729 5.53%
  QoQ % -9.02% 5.50% 17.46% -1.35% -5.73% 3.42% -
  Horiz. % 108.44% 119.18% 112.97% 96.18% 97.50% 103.42% 100.00%
Net Worth 496,469 481,394 474,161 514,153 464,092 451,517 437,661 8.74%
  QoQ % 3.13% 1.53% -7.78% 10.79% 2.79% 3.17% -
  Horiz. % 113.44% 109.99% 108.34% 117.48% 106.04% 103.17% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,764 8,827 8,824 35,296 - - - -
  QoQ % 33.27% 0.04% -75.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 25.01% 25.00% 100.00% - - -
Div Payout % 46.60 % 56.18 % 30.76 % 295.57 % - % - % - % -
  QoQ % -17.05% 82.64% -89.59% 0.00% 0.00% 0.00% -
  Horiz. % 15.77% 19.01% 10.41% 100.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 496,469 481,394 474,161 514,153 464,092 451,517 437,661 8.74%
  QoQ % 3.13% 1.53% -7.78% 10.79% 2.79% 3.17% -
  Horiz. % 113.44% 109.99% 108.34% 117.48% 106.04% 103.17% 100.00%
NOSH 117,646 117,700 117,657 117,655 106,933 106,994 107,007 6.50%
  QoQ % -0.05% 0.04% 0.00% 10.03% -0.06% -0.01% -
  Horiz. % 109.94% 109.99% 109.95% 109.95% 99.93% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.99 % 3.52 % 6.51 % 3.31 % 2.95 % 3.54 % 4.05 % 29.72%
  QoQ % 70.17% -45.93% 96.68% 12.20% -16.67% -12.59% -
  Horiz. % 147.90% 86.91% 160.74% 81.73% 72.84% 87.41% 100.00%
ROE 5.09 % 3.26 % 6.05 % 2.32 % 2.33 % 3.08 % 3.54 % 27.31%
  QoQ % 56.13% -46.12% 160.78% -0.43% -24.35% -12.99% -
  Horiz. % 143.79% 92.09% 170.90% 65.54% 65.82% 87.01% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 362.49 388.05 379.70 312.60 347.35 370.52 360.09 0.44%
  QoQ % -6.59% 2.20% 21.47% -10.00% -6.25% 2.90% -
  Horiz. % 100.67% 107.76% 105.45% 86.81% 96.46% 102.90% 100.00%
EPS 21.46 13.35 24.38 10.15 10.11 13.01 14.47 29.96%
  QoQ % 60.75% -45.24% 140.20% 0.40% -22.29% -10.09% -
  Horiz. % 148.31% 92.26% 168.49% 70.15% 69.87% 89.91% 100.00%
DPS 10.00 7.50 7.50 30.00 0.00 0.00 0.00 -
  QoQ % 33.33% 0.00% -75.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 25.00% 25.00% 100.00% - - -
NAPS 4.2200 4.0900 4.0300 4.3700 4.3400 4.2200 4.0900 2.10%
  QoQ % 3.18% 1.49% -7.78% 0.69% 2.84% 3.18% -
  Horiz. % 103.18% 100.00% 98.53% 106.85% 106.11% 103.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 162.95 174.52 170.71 140.53 141.93 151.48 147.24 6.97%
  QoQ % -6.63% 2.23% 21.48% -0.99% -6.30% 2.88% -
  Horiz. % 110.67% 118.53% 115.94% 95.44% 96.39% 102.88% 100.00%
EPS 9.65 6.00 10.96 4.56 4.13 5.32 5.92 38.38%
  QoQ % 60.83% -45.26% 140.35% 10.41% -22.37% -10.14% -
  Horiz. % 163.01% 101.35% 185.14% 77.03% 69.76% 89.86% 100.00%
DPS 4.50 3.37 3.37 13.49 0.00 0.00 0.00 -
  QoQ % 33.53% 0.00% -75.02% 0.00% 0.00% 0.00% -
  Horiz. % 33.36% 24.98% 24.98% 100.00% - - -
NAPS 1.8971 1.8394 1.8118 1.9646 1.7733 1.7253 1.6723 8.75%
  QoQ % 3.14% 1.52% -7.78% 10.79% 2.78% 3.17% -
  Horiz. % 113.44% 109.99% 108.34% 117.48% 106.04% 103.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 7.5500 10.1800 5.9000 5.3600 5.9000 5.9000 5.7300 -
P/RPS 2.08 2.62 1.55 1.71 1.70 1.59 1.59 19.55%
  QoQ % -20.61% 69.03% -9.36% 0.59% 6.92% 0.00% -
  Horiz. % 130.82% 164.78% 97.48% 107.55% 106.92% 100.00% 100.00%
P/EPS 35.18 76.25 24.20 52.81 58.36 45.35 39.60 -7.57%
  QoQ % -53.86% 215.08% -54.18% -9.51% 28.69% 14.52% -
  Horiz. % 88.84% 192.55% 61.11% 133.36% 147.37% 114.52% 100.00%
EY 2.84 1.31 4.13 1.89 1.71 2.21 2.53 7.99%
  QoQ % 116.79% -68.28% 118.52% 10.53% -22.62% -12.65% -
  Horiz. % 112.25% 51.78% 163.24% 74.70% 67.59% 87.35% 100.00%
DY 1.32 0.74 1.27 5.60 0.00 0.00 0.00 -
  QoQ % 78.38% -41.73% -77.32% 0.00% 0.00% 0.00% -
  Horiz. % 23.57% 13.21% 22.68% 100.00% - - -
P/NAPS 1.79 2.49 1.46 1.23 1.36 1.40 1.40 17.75%
  QoQ % -28.11% 70.55% 18.70% -9.56% -2.86% 0.00% -
  Horiz. % 127.86% 177.86% 104.29% 87.86% 97.14% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 08/08/12 03/05/12 22/02/12 01/11/11 10/08/11 13/05/11 -
Price 8.2500 8.8300 5.9000 5.9000 5.9000 5.9000 5.0500 -
P/RPS 2.28 2.28 1.55 1.89 1.70 1.59 1.40 38.30%
  QoQ % 0.00% 47.10% -17.99% 11.18% 6.92% 13.57% -
  Horiz. % 162.86% 162.86% 110.71% 135.00% 121.43% 113.57% 100.00%
P/EPS 38.44 66.14 24.20 58.13 58.36 45.35 34.90 6.63%
  QoQ % -41.88% 173.31% -58.37% -0.39% 28.69% 29.94% -
  Horiz. % 110.14% 189.51% 69.34% 166.56% 167.22% 129.94% 100.00%
EY 2.60 1.51 4.13 1.72 1.71 2.21 2.87 -6.36%
  QoQ % 72.19% -63.44% 140.12% 0.58% -22.62% -23.00% -
  Horiz. % 90.59% 52.61% 143.90% 59.93% 59.58% 77.00% 100.00%
DY 1.21 0.85 1.27 5.08 0.00 0.00 0.00 -
  QoQ % 42.35% -33.07% -75.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.82% 16.73% 25.00% 100.00% - - -
P/NAPS 1.95 2.16 1.46 1.35 1.36 1.40 1.23 35.85%
  QoQ % -9.72% 47.95% 8.15% -0.74% -2.86% 13.82% -
  Horiz. % 158.54% 175.61% 118.70% 109.76% 110.57% 113.82% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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!
PARTNERS & BROKERS