Highlights

[PHARMA] QoQ Quarter Result on 2017-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     506.15%    YoY -     2,695.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 587,660 582,729 617,923 613,196 574,503 517,967 618,294 -3.33%
  QoQ % 0.85% -5.70% 0.77% 6.74% 10.91% -16.23% -
  Horiz. % 95.05% 94.25% 99.94% 99.18% 92.92% 83.77% 100.00%
PBT 17,603 11,970 28,707 19,866 15,271 10,150 27,777 -26.20%
  QoQ % 47.06% -58.30% 44.50% 30.09% 50.45% -63.46% -
  Horiz. % 63.37% 43.09% 103.35% 71.52% 54.98% 36.54% 100.00%
Tax -2,298 -6,204 -11,118 2,222 -11,381 -399 -8,519 -58.22%
  QoQ % 62.96% 44.20% -600.36% 119.52% -2,752.38% 95.32% -
  Horiz. % 26.97% 72.83% 130.51% -26.08% 133.60% 4.68% 100.00%
NP 15,305 5,766 17,589 22,088 3,890 9,751 19,258 -14.19%
  QoQ % 165.44% -67.22% -20.37% 467.81% -60.11% -49.37% -
  Horiz. % 79.47% 29.94% 91.33% 114.70% 20.20% 50.63% 100.00%
NP to SH 15,051 5,394 17,586 21,700 3,580 9,520 18,923 -14.14%
  QoQ % 179.03% -69.33% -18.96% 506.15% -62.39% -49.69% -
  Horiz. % 79.54% 28.50% 92.93% 114.68% 18.92% 50.31% 100.00%
Tax Rate 13.05 % 51.83 % 38.73 % -11.18 % 74.53 % 3.93 % 30.67 % -43.40%
  QoQ % -74.82% 33.82% 446.42% -115.00% 1,796.44% -87.19% -
  Horiz. % 42.55% 168.99% 126.28% -36.45% 243.01% 12.81% 100.00%
Total Cost 572,355 576,963 600,334 591,108 570,613 508,216 599,036 -2.99%
  QoQ % -0.80% -3.89% 1.56% 3.59% 12.28% -15.16% -
  Horiz. % 95.55% 96.32% 100.22% 98.68% 95.26% 84.84% 100.00%
Net Worth 522,618 519,642 524,838 526,888 531,892 542,147 544,360 -2.68%
  QoQ % 0.57% -0.99% -0.39% -0.94% -1.89% -0.41% -
  Horiz. % 96.01% 95.46% 96.41% 96.79% 97.71% 99.59% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,000 10,392 12,991 15,573 12,973 10,376 10,368 16.26%
  QoQ % 25.09% -20.00% -16.58% 20.04% 25.03% 0.07% -
  Horiz. % 125.38% 100.23% 125.29% 150.19% 125.12% 100.07% 100.00%
Div Payout % 86.38 % 192.67 % 73.87 % 71.77 % 362.37 % 108.99 % 54.79 % 35.42%
  QoQ % -55.17% 160.82% 2.93% -80.19% 232.48% 98.92% -
  Horiz. % 157.66% 351.65% 134.82% 130.99% 661.38% 198.92% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 522,618 519,642 524,838 526,888 531,892 542,147 544,360 -2.68%
  QoQ % 0.57% -0.99% -0.39% -0.94% -1.89% -0.41% -
  Horiz. % 96.01% 95.46% 96.41% 96.79% 97.71% 99.59% 100.00%
NOSH 260,009 259,821 259,821 259,551 259,460 259,400 259,219 0.20%
  QoQ % 0.07% 0.00% 0.10% 0.04% 0.02% 0.07% -
  Horiz. % 100.30% 100.23% 100.23% 100.13% 100.09% 100.07% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.60 % 0.99 % 2.85 % 3.60 % 0.68 % 1.88 % 3.11 % -11.25%
  QoQ % 162.63% -65.26% -20.83% 429.41% -63.83% -39.55% -
  Horiz. % 83.60% 31.83% 91.64% 115.76% 21.86% 60.45% 100.00%
ROE 2.88 % 1.04 % 3.35 % 4.12 % 0.67 % 1.76 % 3.48 % -11.84%
  QoQ % 176.92% -68.96% -18.69% 514.93% -61.93% -49.43% -
  Horiz. % 82.76% 29.89% 96.26% 118.39% 19.25% 50.57% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 226.02 224.28 237.83 236.25 221.42 199.68 238.52 -3.52%
  QoQ % 0.78% -5.70% 0.67% 6.70% 10.89% -16.28% -
  Horiz. % 94.76% 94.03% 99.71% 99.05% 92.83% 83.72% 100.00%
EPS 5.79 2.08 6.77 8.36 1.38 3.67 7.30 -14.30%
  QoQ % 178.37% -69.28% -19.02% 505.80% -62.40% -49.73% -
  Horiz. % 79.32% 28.49% 92.74% 114.52% 18.90% 50.27% 100.00%
DPS 5.00 4.00 5.00 6.00 5.00 4.00 4.00 16.02%
  QoQ % 25.00% -20.00% -16.67% 20.00% 25.00% 0.00% -
  Horiz. % 125.00% 100.00% 125.00% 150.00% 125.00% 100.00% 100.00%
NAPS 2.0100 2.0000 2.0200 2.0300 2.0500 2.0900 2.1000 -2.88%
  QoQ % 0.50% -0.99% -0.49% -0.98% -1.91% -0.48% -
  Horiz. % 95.71% 95.24% 96.19% 96.67% 97.62% 99.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,230
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 224.96 223.07 236.54 234.73 219.92 198.28 236.69 -3.33%
  QoQ % 0.85% -5.69% 0.77% 6.73% 10.91% -16.23% -
  Horiz. % 95.04% 94.25% 99.94% 99.17% 92.91% 83.77% 100.00%
EPS 5.76 2.06 6.73 8.31 1.37 3.64 7.24 -14.13%
  QoQ % 179.61% -69.39% -19.01% 506.57% -62.36% -49.72% -
  Horiz. % 79.56% 28.45% 92.96% 114.78% 18.92% 50.28% 100.00%
DPS 4.98 3.98 4.97 5.96 4.97 3.97 3.97 16.30%
  QoQ % 25.13% -19.92% -16.61% 19.92% 25.19% 0.00% -
  Horiz. % 125.44% 100.25% 125.19% 150.13% 125.19% 100.00% 100.00%
NAPS 2.0006 1.9892 2.0091 2.0169 2.0361 2.0754 2.0838 -2.68%
  QoQ % 0.57% -0.99% -0.39% -0.94% -1.89% -0.40% -
  Horiz. % 96.01% 95.46% 96.42% 96.79% 97.71% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.8900 2.8800 4.2800 4.6000 4.1400 4.5800 4.8900 -
P/RPS 1.28 1.28 1.80 1.95 1.87 2.29 2.05 -26.93%
  QoQ % 0.00% -28.89% -7.69% 4.28% -18.34% 11.71% -
  Horiz. % 62.44% 62.44% 87.80% 95.12% 91.22% 111.71% 100.00%
P/EPS 49.93 138.73 63.23 55.02 300.05 124.80 66.99 -17.78%
  QoQ % -64.01% 119.41% 14.92% -81.66% 140.42% 86.30% -
  Horiz. % 74.53% 207.09% 94.39% 82.13% 447.90% 186.30% 100.00%
EY 2.00 0.72 1.58 1.82 0.33 0.80 1.49 21.66%
  QoQ % 177.78% -54.43% -13.19% 451.52% -58.75% -46.31% -
  Horiz. % 134.23% 48.32% 106.04% 122.15% 22.15% 53.69% 100.00%
DY 1.73 1.39 1.17 1.30 1.21 0.87 0.82 64.42%
  QoQ % 24.46% 18.80% -10.00% 7.44% 39.08% 6.10% -
  Horiz. % 210.98% 169.51% 142.68% 158.54% 147.56% 106.10% 100.00%
P/NAPS 1.44 1.44 2.12 2.27 2.02 2.19 2.33 -27.42%
  QoQ % 0.00% -32.08% -6.61% 12.38% -7.76% -6.01% -
  Horiz. % 61.80% 61.80% 90.99% 97.42% 86.70% 93.99% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 17/08/18 16/05/18 27/02/18 15/11/17 16/08/17 16/05/17 -
Price 3.0900 3.1100 4.0700 4.0400 3.8200 4.1900 4.7200 -
P/RPS 1.37 1.39 1.71 1.71 1.73 2.10 1.98 -21.75%
  QoQ % -1.44% -18.71% 0.00% -1.16% -17.62% 6.06% -
  Horiz. % 69.19% 70.20% 86.36% 86.36% 87.37% 106.06% 100.00%
P/EPS 53.38 149.80 60.13 48.32 276.85 114.17 64.66 -11.99%
  QoQ % -64.37% 149.13% 24.44% -82.55% 142.49% 76.57% -
  Horiz. % 82.55% 231.67% 92.99% 74.73% 428.16% 176.57% 100.00%
EY 1.87 0.67 1.66 2.07 0.36 0.88 1.55 13.32%
  QoQ % 179.10% -59.64% -19.81% 475.00% -59.09% -43.23% -
  Horiz. % 120.65% 43.23% 107.10% 133.55% 23.23% 56.77% 100.00%
DY 1.62 1.29 1.23 1.49 1.31 0.95 0.85 53.66%
  QoQ % 25.58% 4.88% -17.45% 13.74% 37.89% 11.76% -
  Horiz. % 190.59% 151.76% 144.71% 175.29% 154.12% 111.76% 100.00%
P/NAPS 1.54 1.56 2.01 1.99 1.86 2.00 2.25 -22.32%
  QoQ % -1.28% -22.39% 1.01% 6.99% -7.00% -11.11% -
  Horiz. % 68.44% 69.33% 89.33% 88.44% 82.67% 88.89% 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
 
 

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