Highlights

[PHARMA] QoQ Quarter Result on 2013-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     454.87%    YoY -     362.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 502,086 525,072 468,672 567,860 440,807 437,633 500,339 0.23%
  QoQ % -4.38% 12.03% -17.47% 28.82% 0.73% -12.53% -
  Horiz. % 100.35% 104.94% 93.67% 113.50% 88.10% 87.47% 100.00%
PBT 24,945 24,622 38,159 33,007 13,461 9,605 36,924 -22.99%
  QoQ % 1.31% -35.48% 15.61% 145.20% 40.15% -73.99% -
  Horiz. % 67.56% 66.68% 103.34% 89.39% 36.46% 26.01% 100.00%
Tax -9,944 -8,665 -11,513 -11,740 -9,291 -3,434 -11,771 -10.63%
  QoQ % -14.76% 24.74% 1.93% -26.36% -170.56% 70.83% -
  Horiz. % 84.48% 73.61% 97.81% 99.74% 78.93% 29.17% 100.00%
NP 15,001 15,957 26,646 21,267 4,170 6,171 25,153 -29.13%
  QoQ % -5.99% -40.11% 25.29% 410.00% -32.43% -75.47% -
  Horiz. % 59.64% 63.44% 105.94% 84.55% 16.58% 24.53% 100.00%
NP to SH 14,955 15,975 26,217 20,813 3,751 5,865 24,771 -28.55%
  QoQ % -6.38% -39.07% 25.96% 454.87% -36.04% -76.32% -
  Horiz. % 60.37% 64.49% 105.84% 84.02% 15.14% 23.68% 100.00%
Tax Rate 39.86 % 35.19 % 30.17 % 35.57 % 69.02 % 35.75 % 31.88 % 16.04%
  QoQ % 13.27% 16.64% -15.18% -48.46% 93.06% 12.14% -
  Horiz. % 125.03% 110.38% 94.64% 111.57% 216.50% 112.14% 100.00%
Total Cost 487,085 509,115 442,026 546,593 436,637 431,462 475,186 1.66%
  QoQ % -4.33% 15.18% -19.13% 25.18% 1.20% -9.20% -
  Horiz. % 102.50% 107.14% 93.02% 115.03% 91.89% 90.80% 100.00%
Net Worth 507,124 502,293 515,022 486,672 473,402 480,568 484,829 3.04%
  QoQ % 0.96% -2.47% 5.83% 2.80% -1.49% -0.88% -
  Horiz. % 104.60% 103.60% 106.23% 100.38% 97.64% 99.12% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 20,698 10,356 10,352 16,049 7,760 8,810 8,825 76.43%
  QoQ % 99.86% 0.04% -35.50% 106.81% -11.91% -0.17% -
  Horiz. % 234.53% 117.34% 117.30% 181.85% 87.93% 99.83% 100.00%
Div Payout % 138.41 % 64.83 % 39.49 % 77.11 % 206.90 % 150.22 % 35.63 % 146.91%
  QoQ % 113.50% 64.17% -48.79% -62.73% 37.73% 321.61% -
  Horiz. % 388.46% 181.95% 110.83% 216.42% 580.69% 421.61% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 507,124 502,293 515,022 486,672 473,402 480,568 484,829 3.04%
  QoQ % 0.96% -2.47% 5.83% 2.80% -1.49% -0.88% -
  Horiz. % 104.60% 103.60% 106.23% 100.38% 97.64% 99.12% 100.00%
NOSH 258,737 258,914 258,805 258,868 258,689 258,370 117,676 69.01%
  QoQ % -0.07% 0.04% -0.02% 0.07% 0.12% 119.56% -
  Horiz. % 219.87% 220.02% 219.93% 219.98% 219.83% 219.56% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.99 % 3.04 % 5.69 % 3.75 % 0.95 % 1.41 % 5.03 % -29.28%
  QoQ % -1.64% -46.57% 51.73% 294.74% -32.62% -71.97% -
  Horiz. % 59.44% 60.44% 113.12% 74.55% 18.89% 28.03% 100.00%
ROE 2.95 % 3.18 % 5.09 % 4.28 % 0.79 % 1.22 % 5.11 % -30.64%
  QoQ % -7.23% -37.52% 18.93% 441.77% -35.25% -76.13% -
  Horiz. % 57.73% 62.23% 99.61% 83.76% 15.46% 23.87% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 194.05 202.80 181.09 219.36 170.40 169.38 425.18 -40.69%
  QoQ % -4.31% 11.99% -17.45% 28.73% 0.60% -60.16% -
  Horiz. % 45.64% 47.70% 42.59% 51.59% 40.08% 39.84% 100.00%
EPS 5.78 6.17 10.13 8.04 1.45 2.27 21.05 -57.72%
  QoQ % -6.32% -39.09% 26.00% 454.48% -36.12% -89.22% -
  Horiz. % 27.46% 29.31% 48.12% 38.19% 6.89% 10.78% 100.00%
DPS 8.00 4.00 4.00 6.20 3.00 3.41 7.50 4.39%
  QoQ % 100.00% 0.00% -35.48% 106.67% -12.02% -54.53% -
  Horiz. % 106.67% 53.33% 53.33% 82.67% 40.00% 45.47% 100.00%
NAPS 1.9600 1.9400 1.9900 1.8800 1.8300 1.8600 4.1200 -39.03%
  QoQ % 1.03% -2.51% 5.85% 2.73% -1.61% -54.85% -
  Horiz. % 47.57% 47.09% 48.30% 45.63% 44.42% 45.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 192.20 201.00 179.41 217.38 168.74 167.53 191.53 0.23%
  QoQ % -4.38% 12.03% -17.47% 28.83% 0.72% -12.53% -
  Horiz. % 100.35% 104.94% 93.67% 113.50% 88.10% 87.47% 100.00%
EPS 5.72 6.12 10.04 7.97 1.44 2.25 9.48 -28.57%
  QoQ % -6.54% -39.04% 25.97% 453.47% -36.00% -76.27% -
  Horiz. % 60.34% 64.56% 105.91% 84.07% 15.19% 23.73% 100.00%
DPS 7.92 3.96 3.96 6.14 2.97 3.37 3.38 76.33%
  QoQ % 100.00% 0.00% -35.50% 106.73% -11.87% -0.30% -
  Horiz. % 234.32% 117.16% 117.16% 181.66% 87.87% 99.70% 100.00%
NAPS 1.9413 1.9228 1.9715 1.8630 1.8122 1.8396 1.8559 3.04%
  QoQ % 0.96% -2.47% 5.82% 2.80% -1.49% -0.88% -
  Horiz. % 104.60% 103.60% 106.23% 100.38% 97.65% 99.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.6300 4.6100 4.4600 4.4500 4.8200 4.4900 8.2600 -
P/RPS 2.39 2.27 2.46 2.03 2.83 2.65 1.94 14.91%
  QoQ % 5.29% -7.72% 21.18% -28.27% 6.79% 36.60% -
  Horiz. % 123.20% 117.01% 126.80% 104.64% 145.88% 136.60% 100.00%
P/EPS 80.10 74.72 44.03 55.35 332.41 197.80 39.24 60.85%
  QoQ % 7.20% 69.70% -20.45% -83.35% 68.05% 404.08% -
  Horiz. % 204.13% 190.42% 112.21% 141.06% 847.12% 504.08% 100.00%
EY 1.25 1.34 2.27 1.81 0.30 0.51 2.55 -37.80%
  QoQ % -6.72% -40.97% 25.41% 503.33% -41.18% -80.00% -
  Horiz. % 49.02% 52.55% 89.02% 70.98% 11.76% 20.00% 100.00%
DY 1.73 0.87 0.90 1.39 0.62 0.76 0.91 53.40%
  QoQ % 98.85% -3.33% -35.25% 124.19% -18.42% -16.48% -
  Horiz. % 190.11% 95.60% 98.90% 152.75% 68.13% 83.52% 100.00%
P/NAPS 2.36 2.38 2.24 2.37 2.63 2.41 2.00 11.65%
  QoQ % -0.84% 6.25% -5.49% -9.89% 9.13% 20.50% -
  Horiz. % 118.00% 119.00% 112.00% 118.50% 131.50% 120.50% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 14/05/14 24/02/14 19/11/13 16/08/13 15/05/13 -
Price 4.4500 4.6200 4.7000 4.2900 4.7200 4.6600 9.2600 -
P/RPS 2.29 2.28 2.60 1.96 2.77 2.75 2.18 3.33%
  QoQ % 0.44% -12.31% 32.65% -29.24% 0.73% 26.15% -
  Horiz. % 105.05% 104.59% 119.27% 89.91% 127.06% 126.15% 100.00%
P/EPS 76.99 74.88 46.40 53.36 325.52 205.29 43.99 45.18%
  QoQ % 2.82% 61.38% -13.04% -83.61% 58.57% 366.67% -
  Horiz. % 175.02% 170.22% 105.48% 121.30% 739.99% 466.67% 100.00%
EY 1.30 1.34 2.16 1.87 0.31 0.49 2.27 -31.01%
  QoQ % -2.99% -37.96% 15.51% 503.23% -36.73% -78.41% -
  Horiz. % 57.27% 59.03% 95.15% 82.38% 13.66% 21.59% 100.00%
DY 1.80 0.87 0.85 1.45 0.64 0.73 0.81 70.21%
  QoQ % 106.90% 2.35% -41.38% 126.56% -12.33% -9.88% -
  Horiz. % 222.22% 107.41% 104.94% 179.01% 79.01% 90.12% 100.00%
P/NAPS 2.27 2.38 2.36 2.28 2.58 2.51 2.25 0.59%
  QoQ % -4.62% 0.85% 3.51% -11.63% 2.79% 11.56% -
  Horiz. % 100.89% 105.78% 104.89% 101.33% 114.67% 111.56% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers