Highlights

[PHARMA] QoQ Quarter Result on 2014-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     145.38%    YoY -     76.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 524,413 512,845 471,904 627,103 502,086 525,072 468,672 7.77%
  QoQ % 2.26% 8.68% -24.75% 24.90% -4.38% 12.03% -
  Horiz. % 111.89% 109.43% 100.69% 133.80% 107.13% 112.03% 100.00%
PBT 25,337 25,056 38,612 37,854 24,945 24,622 38,159 -23.87%
  QoQ % 1.12% -35.11% 2.00% 51.75% 1.31% -35.48% -
  Horiz. % 66.40% 65.66% 101.19% 99.20% 65.37% 64.52% 100.00%
Tax -5,362 -8,414 -6,686 -1,233 -9,944 -8,665 -11,513 -39.89%
  QoQ % 36.27% -25.85% -442.25% 87.60% -14.76% 24.74% -
  Horiz. % 46.57% 73.08% 58.07% 10.71% 86.37% 75.26% 100.00%
NP 19,975 16,642 31,926 36,621 15,001 15,957 26,646 -17.46%
  QoQ % 20.03% -47.87% -12.82% 144.12% -5.99% -40.11% -
  Horiz. % 74.96% 62.46% 119.82% 137.44% 56.30% 59.89% 100.00%
NP to SH 19,971 16,217 31,794 36,697 14,955 15,975 26,217 -16.58%
  QoQ % 23.15% -48.99% -13.36% 145.38% -6.38% -39.07% -
  Horiz. % 76.18% 61.86% 121.27% 139.97% 57.04% 60.93% 100.00%
Tax Rate 21.16 % 33.58 % 17.32 % 3.26 % 39.86 % 35.19 % 30.17 % -21.04%
  QoQ % -36.99% 93.88% 431.29% -91.82% 13.27% 16.64% -
  Horiz. % 70.14% 111.30% 57.41% 10.81% 132.12% 116.64% 100.00%
Total Cost 504,438 496,203 439,978 590,482 487,085 509,115 442,026 9.20%
  QoQ % 1.66% 12.78% -25.49% 21.23% -4.33% 15.18% -
  Horiz. % 114.12% 112.26% 99.54% 133.59% 110.19% 115.18% 100.00%
Net Worth 534,373 528,477 528,173 525,351 507,124 502,293 515,022 2.49%
  QoQ % 1.12% 0.06% 0.54% 3.59% 0.96% -2.47% -
  Horiz. % 103.76% 102.61% 102.55% 102.01% 98.47% 97.53% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 23,312 18,134 18,123 31,055 20,698 10,356 10,352 71.72%
  QoQ % 28.56% 0.06% -41.64% 50.03% 99.86% 0.04% -
  Horiz. % 225.19% 175.17% 175.07% 299.99% 199.95% 100.04% 100.00%
Div Payout % 116.73 % 111.82 % 57.00 % 84.63 % 138.41 % 64.83 % 39.49 % 105.83%
  QoQ % 4.39% 96.18% -32.65% -38.86% 113.50% 64.17% -
  Horiz. % 295.59% 283.16% 144.34% 214.31% 350.49% 164.17% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 534,373 528,477 528,173 525,351 507,124 502,293 515,022 2.49%
  QoQ % 1.12% 0.06% 0.54% 3.59% 0.96% -2.47% -
  Horiz. % 103.76% 102.61% 102.55% 102.01% 98.47% 97.53% 100.00%
NOSH 259,027 259,057 258,908 258,794 258,737 258,914 258,805 0.06%
  QoQ % -0.01% 0.06% 0.04% 0.02% -0.07% 0.04% -
  Horiz. % 100.09% 100.10% 100.04% 100.00% 99.97% 100.04% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.81 % 3.25 % 6.77 % 5.84 % 2.99 % 3.04 % 5.69 % -23.44%
  QoQ % 17.23% -51.99% 15.92% 95.32% -1.64% -46.57% -
  Horiz. % 66.96% 57.12% 118.98% 102.64% 52.55% 53.43% 100.00%
ROE 3.74 % 3.07 % 6.02 % 6.99 % 2.95 % 3.18 % 5.09 % -18.56%
  QoQ % 21.82% -49.00% -13.88% 136.95% -7.23% -37.52% -
  Horiz. % 73.48% 60.31% 118.27% 137.33% 57.96% 62.48% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 202.45 197.97 182.27 242.32 194.05 202.80 181.09 7.71%
  QoQ % 2.26% 8.61% -24.78% 24.88% -4.31% 11.99% -
  Horiz. % 111.80% 109.32% 100.65% 133.81% 107.16% 111.99% 100.00%
EPS 7.71 6.26 12.28 14.18 5.78 6.17 10.13 -16.63%
  QoQ % 23.16% -49.02% -13.40% 145.33% -6.32% -39.09% -
  Horiz. % 76.11% 61.80% 121.22% 139.98% 57.06% 60.91% 100.00%
DPS 9.00 7.00 7.00 12.00 8.00 4.00 4.00 71.62%
  QoQ % 28.57% 0.00% -41.67% 50.00% 100.00% 0.00% -
  Horiz. % 225.00% 175.00% 175.00% 300.00% 200.00% 100.00% 100.00%
NAPS 2.0630 2.0400 2.0400 2.0300 1.9600 1.9400 1.9900 2.43%
  QoQ % 1.13% 0.00% 0.49% 3.57% 1.03% -2.51% -
  Horiz. % 103.67% 102.51% 102.51% 102.01% 98.49% 97.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,230
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 200.75 196.32 180.65 240.06 192.20 201.00 179.41 7.77%
  QoQ % 2.26% 8.67% -24.75% 24.90% -4.38% 12.03% -
  Horiz. % 111.89% 109.43% 100.69% 133.81% 107.13% 112.03% 100.00%
EPS 7.64 6.21 12.17 14.05 5.72 6.12 10.04 -16.64%
  QoQ % 23.03% -48.97% -13.38% 145.63% -6.54% -39.04% -
  Horiz. % 76.10% 61.85% 121.22% 139.94% 56.97% 60.96% 100.00%
DPS 8.92 6.94 6.94 11.89 7.92 3.96 3.96 71.75%
  QoQ % 28.53% 0.00% -41.63% 50.13% 100.00% 0.00% -
  Horiz. % 225.25% 175.25% 175.25% 300.25% 200.00% 100.00% 100.00%
NAPS 2.0456 2.0230 2.0219 2.0111 1.9413 1.9228 1.9715 2.49%
  QoQ % 1.12% 0.05% 0.54% 3.60% 0.96% -2.47% -
  Horiz. % 103.76% 102.61% 102.56% 102.01% 98.47% 97.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.5000 7.1300 6.0000 4.5800 4.6300 4.6100 4.4600 -
P/RPS 3.21 3.60 3.29 1.89 2.39 2.27 2.46 19.39%
  QoQ % -10.83% 9.42% 74.07% -20.92% 5.29% -7.72% -
  Horiz. % 130.49% 146.34% 133.74% 76.83% 97.15% 92.28% 100.00%
P/EPS 84.31 113.90 48.86 32.30 80.10 74.72 44.03 54.14%
  QoQ % -25.98% 133.12% 51.27% -59.68% 7.20% 69.70% -
  Horiz. % 191.48% 258.69% 110.97% 73.36% 181.92% 169.70% 100.00%
EY 1.19 0.88 2.05 3.10 1.25 1.34 2.27 -34.96%
  QoQ % 35.23% -57.07% -33.87% 148.00% -6.72% -40.97% -
  Horiz. % 52.42% 38.77% 90.31% 136.56% 55.07% 59.03% 100.00%
DY 1.38 0.98 1.17 2.62 1.73 0.87 0.90 32.94%
  QoQ % 40.82% -16.24% -55.34% 51.45% 98.85% -3.33% -
  Horiz. % 153.33% 108.89% 130.00% 291.11% 192.22% 96.67% 100.00%
P/NAPS 3.15 3.50 2.94 2.26 2.36 2.38 2.24 25.49%
  QoQ % -10.00% 19.05% 30.09% -4.24% -0.84% 6.25% -
  Horiz. % 140.62% 156.25% 131.25% 100.89% 105.36% 106.25% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 17/08/15 18/05/15 23/02/15 21/11/14 21/08/14 14/05/14 -
Price 6.5000 5.6500 6.9100 5.2800 4.4500 4.6200 4.7000 -
P/RPS 3.21 2.85 3.79 2.18 2.29 2.28 2.60 15.07%
  QoQ % 12.63% -24.80% 73.85% -4.80% 0.44% -12.31% -
  Horiz. % 123.46% 109.62% 145.77% 83.85% 88.08% 87.69% 100.00%
P/EPS 84.31 90.26 56.27 37.24 76.99 74.88 46.40 48.85%
  QoQ % -6.59% 60.41% 51.10% -51.63% 2.82% 61.38% -
  Horiz. % 181.70% 194.53% 121.27% 80.26% 165.93% 161.38% 100.00%
EY 1.19 1.11 1.78 2.69 1.30 1.34 2.16 -32.77%
  QoQ % 7.21% -37.64% -33.83% 106.92% -2.99% -37.96% -
  Horiz. % 55.09% 51.39% 82.41% 124.54% 60.19% 62.04% 100.00%
DY 1.38 1.24 1.01 2.27 1.80 0.87 0.85 38.10%
  QoQ % 11.29% 22.77% -55.51% 26.11% 106.90% 2.35% -
  Horiz. % 162.35% 145.88% 118.82% 267.06% 211.76% 102.35% 100.00%
P/NAPS 3.15 2.77 3.39 2.60 2.27 2.38 2.36 21.21%
  QoQ % 13.72% -18.29% 30.38% 14.54% -4.62% 0.85% -
  Horiz. % 133.47% 117.37% 143.64% 110.17% 96.19% 100.85% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. 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
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS