Highlights

[PHARMA] QoQ Quarter Result on 2018-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -70.52%    YoY -     -79.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 716,849 601,890 786,108 596,644 587,660 582,729 617,923 10.40%
  QoQ % 19.10% -23.43% 31.75% 1.53% 0.85% -5.70% -
  Horiz. % 116.01% 97.41% 127.22% 96.56% 95.10% 94.30% 100.00%
PBT 3,885 12,481 30,243 11,940 17,603 11,970 28,707 -73.61%
  QoQ % -68.87% -58.73% 153.29% -32.17% 47.06% -58.30% -
  Horiz. % 13.53% 43.48% 105.35% 41.59% 61.32% 41.70% 100.00%
Tax -3,509 -3,219 -10,595 -7,370 -2,298 -6,204 -11,118 -53.61%
  QoQ % -9.01% 69.62% -43.76% -220.71% 62.96% 44.20% -
  Horiz. % 31.56% 28.95% 95.30% 66.29% 20.67% 55.80% 100.00%
NP 376 9,262 19,648 4,570 15,305 5,766 17,589 -92.28%
  QoQ % -95.94% -52.86% 329.93% -70.14% 165.44% -67.22% -
  Horiz. % 2.14% 52.66% 111.71% 25.98% 87.01% 32.78% 100.00%
NP to SH 481 9,281 19,617 4,437 15,051 5,394 17,586 -90.90%
  QoQ % -94.82% -52.69% 342.12% -70.52% 179.03% -69.33% -
  Horiz. % 2.74% 52.77% 111.55% 25.23% 85.59% 30.67% 100.00%
Tax Rate 90.32 % 25.79 % 35.03 % 61.73 % 13.05 % 51.83 % 38.73 % 75.77%
  QoQ % 250.21% -26.38% -43.25% 373.03% -74.82% 33.82% -
  Horiz. % 233.20% 66.59% 90.45% 159.39% 33.69% 133.82% 100.00%
Total Cost 716,473 592,628 766,460 592,074 572,355 576,963 600,334 12.50%
  QoQ % 20.90% -22.68% 29.45% 3.45% -0.80% -3.89% -
  Horiz. % 119.35% 98.72% 127.67% 98.62% 95.34% 96.11% 100.00%
Net Worth 516,387 518,564 528,825 509,862 522,618 519,642 524,838 -1.08%
  QoQ % -0.42% -1.94% 3.72% -2.44% 0.57% -0.99% -
  Horiz. % 98.39% 98.80% 100.76% 97.15% 99.58% 99.01% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 6,514 15,630 5,202 13,000 10,392 12,991 -
  QoQ % 0.00% -58.32% 200.43% -59.98% 25.09% -20.00% -
  Horiz. % 0.00% 50.15% 120.32% 40.05% 100.07% 80.00% 100.00%
Div Payout % - % 70.19 % 79.68 % 117.26 % 86.38 % 192.67 % 73.87 % -
  QoQ % 0.00% -11.91% -32.05% 35.75% -55.17% 160.82% -
  Horiz. % 0.00% 95.02% 107.87% 158.74% 116.94% 260.82% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 516,387 518,564 528,825 509,862 522,618 519,642 524,838 -1.08%
  QoQ % -0.42% -1.94% 3.72% -2.44% 0.57% -0.99% -
  Horiz. % 98.39% 98.80% 100.76% 97.15% 99.58% 99.01% 100.00%
NOSH 260,802 260,585 260,505 260,134 260,009 259,821 259,821 0.25%
  QoQ % 0.08% 0.03% 0.14% 0.05% 0.07% 0.00% -
  Horiz. % 100.38% 100.29% 100.26% 100.12% 100.07% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.05 % 1.54 % 2.50 % 0.77 % 2.60 % 0.99 % 2.85 % -93.23%
  QoQ % -96.75% -38.40% 224.68% -70.38% 162.63% -65.26% -
  Horiz. % 1.75% 54.04% 87.72% 27.02% 91.23% 34.74% 100.00%
ROE 0.09 % 1.79 % 3.71 % 0.87 % 2.88 % 1.04 % 3.35 % -91.01%
  QoQ % -94.97% -51.75% 326.44% -69.79% 176.92% -68.96% -
  Horiz. % 2.69% 53.43% 110.75% 25.97% 85.97% 31.04% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 274.86 230.98 301.76 229.36 226.02 224.28 237.83 10.12%
  QoQ % 19.00% -23.46% 31.57% 1.48% 0.78% -5.70% -
  Horiz. % 115.57% 97.12% 126.88% 96.44% 95.03% 94.30% 100.00%
EPS 0.18 3.56 7.53 1.71 5.79 2.08 6.77 -91.07%
  QoQ % -94.94% -52.72% 340.35% -70.47% 178.37% -69.28% -
  Horiz. % 2.66% 52.58% 111.23% 25.26% 85.52% 30.72% 100.00%
DPS 0.00 2.50 6.00 2.00 5.00 4.00 5.00 -
  QoQ % 0.00% -58.33% 200.00% -60.00% 25.00% -20.00% -
  Horiz. % 0.00% 50.00% 120.00% 40.00% 100.00% 80.00% 100.00%
NAPS 1.9800 1.9900 2.0300 1.9600 2.0100 2.0000 2.0200 -1.32%
  QoQ % -0.50% -1.97% 3.57% -2.49% 0.50% -0.99% -
  Horiz. % 98.02% 98.51% 100.50% 97.03% 99.50% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 273.91 229.99 300.38 227.98 224.55 222.67 236.11 10.40%
  QoQ % 19.10% -23.43% 31.76% 1.53% 0.84% -5.69% -
  Horiz. % 116.01% 97.41% 127.22% 96.56% 95.10% 94.31% 100.00%
EPS 0.18 3.55 7.50 1.70 5.75 2.06 6.72 -91.03%
  QoQ % -94.93% -52.67% 341.18% -70.43% 179.13% -69.35% -
  Horiz. % 2.68% 52.83% 111.61% 25.30% 85.57% 30.65% 100.00%
DPS 0.00 2.49 5.97 1.99 4.97 3.97 4.96 -
  QoQ % 0.00% -58.29% 200.00% -59.96% 25.19% -19.96% -
  Horiz. % 0.00% 50.20% 120.36% 40.12% 100.20% 80.04% 100.00%
NAPS 1.9732 1.9815 2.0207 1.9482 1.9970 1.9856 2.0055 -1.08%
  QoQ % -0.42% -1.94% 3.72% -2.44% 0.57% -0.99% -
  Horiz. % 98.39% 98.80% 100.76% 97.14% 99.58% 99.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.4400 2.8400 2.2700 2.7800 2.8900 2.8800 4.2800 -
P/RPS 0.89 1.23 0.75 1.21 1.28 1.28 1.80 -37.44%
  QoQ % -27.64% 64.00% -38.02% -5.47% 0.00% -28.89% -
  Horiz. % 49.44% 68.33% 41.67% 67.22% 71.11% 71.11% 100.00%
P/EPS 1,322.99 79.74 30.14 162.99 49.93 138.73 63.23 657.91%
  QoQ % 1,559.13% 164.57% -81.51% 226.44% -64.01% 119.41% -
  Horiz. % 2,092.35% 126.11% 47.67% 257.77% 78.97% 219.41% 100.00%
EY 0.08 1.25 3.32 0.61 2.00 0.72 1.58 -86.29%
  QoQ % -93.60% -62.35% 444.26% -69.50% 177.78% -54.43% -
  Horiz. % 5.06% 79.11% 210.13% 38.61% 126.58% 45.57% 100.00%
DY 0.00 0.88 2.64 0.72 1.73 1.39 1.17 -
  QoQ % 0.00% -66.67% 266.67% -58.38% 24.46% 18.80% -
  Horiz. % 0.00% 75.21% 225.64% 61.54% 147.86% 118.80% 100.00%
P/NAPS 1.23 1.43 1.12 1.42 1.44 1.44 2.12 -30.41%
  QoQ % -13.99% 27.68% -21.13% -1.39% 0.00% -32.08% -
  Horiz. % 58.02% 67.45% 52.83% 66.98% 67.92% 67.92% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 23/08/19 16/05/19 21/02/19 19/11/18 17/08/18 16/05/18 -
Price 2.2100 2.6600 2.3600 2.7600 3.0900 3.1100 4.0700 -
P/RPS 0.80 1.15 0.78 1.20 1.37 1.39 1.71 -39.71%
  QoQ % -30.43% 47.44% -35.00% -12.41% -1.44% -18.71% -
  Horiz. % 46.78% 67.25% 45.61% 70.18% 80.12% 81.29% 100.00%
P/EPS 1,198.28 74.69 31.34 161.81 53.38 149.80 60.13 633.70%
  QoQ % 1,504.34% 138.32% -80.63% 203.13% -64.37% 149.13% -
  Horiz. % 1,992.82% 124.21% 52.12% 269.10% 88.77% 249.13% 100.00%
EY 0.08 1.34 3.19 0.62 1.87 0.67 1.66 -86.73%
  QoQ % -94.03% -57.99% 414.52% -66.84% 179.10% -59.64% -
  Horiz. % 4.82% 80.72% 192.17% 37.35% 112.65% 40.36% 100.00%
DY 0.00 0.94 2.54 0.72 1.62 1.29 1.23 -
  QoQ % 0.00% -62.99% 252.78% -55.56% 25.58% 4.88% -
  Horiz. % 0.00% 76.42% 206.50% 58.54% 131.71% 104.88% 100.00%
P/NAPS 1.12 1.34 1.16 1.41 1.54 1.56 2.01 -32.26%
  QoQ % -16.42% 15.52% -17.73% -8.44% -1.28% -22.39% -
  Horiz. % 55.72% 66.67% 57.71% 70.15% 76.62% 77.61% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 
Partners & Brokers