Highlights

[PHARMA] QoQ Quarter Result on 2010-03-31 [#1]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -57.53%    YoY -     -35.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 376,116 334,337 350,335 317,560 323,906 329,962 333,212 8.39%
  QoQ % 12.50% -4.57% 10.32% -1.96% -1.84% -0.98% -
  Horiz. % 112.88% 100.34% 105.14% 95.30% 97.21% 99.02% 100.00%
PBT -2,701 15,405 20,327 12,431 27,490 9,427 24,337 -
  QoQ % -117.53% -24.21% 63.52% -54.78% 191.61% -61.26% -
  Horiz. % -11.10% 63.30% 83.52% 51.08% 112.96% 38.74% 100.00%
Tax 749 -6,970 -5,809 -3,122 -5,372 -3,032 -5,814 -
  QoQ % 110.75% -19.99% -86.07% 41.88% -77.18% 47.85% -
  Horiz. % -12.88% 119.88% 99.91% 53.70% 92.40% 52.15% 100.00%
NP -1,952 8,435 14,518 9,309 22,118 6,395 18,523 -
  QoQ % -123.14% -41.90% 55.96% -57.91% 245.86% -65.48% -
  Horiz. % -10.54% 45.54% 78.38% 50.26% 119.41% 34.52% 100.00%
NP to SH -2,256 8,586 14,747 9,307 21,914 6,059 17,697 -
  QoQ % -126.28% -41.78% 58.45% -57.53% 261.68% -65.76% -
  Horiz. % -12.75% 48.52% 83.33% 52.59% 123.83% 34.24% 100.00%
Tax Rate - % 45.25 % 28.58 % 25.11 % 19.54 % 32.16 % 23.89 % -
  QoQ % 0.00% 58.33% 13.82% 28.51% -39.24% 34.62% -
  Horiz. % 0.00% 189.41% 119.63% 105.11% 81.79% 134.62% 100.00%
Total Cost 378,068 325,902 335,817 308,251 301,788 323,567 314,689 12.97%
  QoQ % 16.01% -2.95% 8.94% 2.14% -6.73% 2.82% -
  Horiz. % 120.14% 103.56% 106.71% 97.95% 95.90% 102.82% 100.00%
Net Worth 421,262 424,488 417,065 439,675 431,217 407,858 400,161 3.48%
  QoQ % -0.76% 1.78% -5.14% 1.96% 5.73% 1.92% -
  Horiz. % 105.27% 106.08% 104.22% 109.87% 107.76% 101.92% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 50,261 - 39,590 28,903 28,888 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 36.98% 0.05% -
  Horiz. % 0.00% 0.00% 173.98% 0.00% 137.05% 100.05% 100.00%
Div Payout % - % - % 340.83 % - % 180.66 % 477.03 % 163.24 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -62.13% 192.23% -
  Horiz. % 0.00% 0.00% 208.79% 0.00% 110.67% 292.23% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 421,262 424,488 417,065 439,675 431,217 407,858 400,161 3.48%
  QoQ % -0.76% 1.78% -5.14% 1.96% 5.73% 1.92% -
  Horiz. % 105.27% 106.08% 104.22% 109.87% 107.76% 101.92% 100.00%
NOSH 106,919 106,924 106,939 106,977 107,001 107,049 106,995 -0.05%
  QoQ % -0.00% -0.01% -0.03% -0.02% -0.04% 0.05% -
  Horiz. % 99.93% 99.93% 99.95% 99.98% 100.01% 100.05% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.52 % 2.52 % 4.14 % 2.93 % 6.83 % 1.94 % 5.56 % -
  QoQ % -120.63% -39.13% 41.30% -57.10% 252.06% -65.11% -
  Horiz. % -9.35% 45.32% 74.46% 52.70% 122.84% 34.89% 100.00%
ROE -0.54 % 2.02 % 3.54 % 2.12 % 5.08 % 1.49 % 4.42 % -
  QoQ % -126.73% -42.94% 66.98% -58.27% 240.94% -66.29% -
  Horiz. % -12.22% 45.70% 80.09% 47.96% 114.93% 33.71% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 351.78 312.69 327.60 296.85 302.71 308.23 311.43 8.44%
  QoQ % 12.50% -4.55% 10.36% -1.94% -1.79% -1.03% -
  Horiz. % 112.96% 100.40% 105.19% 95.32% 97.20% 98.97% 100.00%
EPS -2.11 8.03 13.79 8.70 20.48 5.66 16.54 -
  QoQ % -126.28% -41.77% 58.51% -57.52% 261.84% -65.78% -
  Horiz. % -12.76% 48.55% 83.37% 52.60% 123.82% 34.22% 100.00%
DPS 0.00 0.00 47.00 0.00 37.00 27.00 27.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 37.04% 0.00% -
  Horiz. % 0.00% 0.00% 174.07% 0.00% 137.04% 100.00% 100.00%
NAPS 3.9400 3.9700 3.9000 4.1100 4.0300 3.8100 3.7400 3.52%
  QoQ % -0.76% 1.79% -5.11% 1.99% 5.77% 1.87% -
  Horiz. % 105.35% 106.15% 104.28% 109.89% 107.75% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.98 127.99 134.11 121.56 123.99 126.31 127.56 8.38%
  QoQ % 12.49% -4.56% 10.32% -1.96% -1.84% -0.98% -
  Horiz. % 112.87% 100.34% 105.13% 95.30% 97.20% 99.02% 100.00%
EPS -0.86 3.29 5.65 3.56 8.39 2.32 6.77 -
  QoQ % -126.14% -41.77% 58.71% -57.57% 261.64% -65.73% -
  Horiz. % -12.70% 48.60% 83.46% 52.58% 123.93% 34.27% 100.00%
DPS 0.00 0.00 19.24 0.00 15.16 11.06 11.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 37.07% 0.00% -
  Horiz. % 0.00% 0.00% 173.96% 0.00% 137.07% 100.00% 100.00%
NAPS 1.6126 1.6250 1.5965 1.6831 1.6507 1.5613 1.5318 3.48%
  QoQ % -0.76% 1.79% -5.15% 1.96% 5.73% 1.93% -
  Horiz. % 105.27% 106.08% 104.22% 109.88% 107.76% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.3100 4.9800 4.9800 4.2700 4.0000 4.0900 3.8000 -
P/RPS 1.51 1.59 1.52 1.44 1.32 1.33 1.22 15.23%
  QoQ % -5.03% 4.61% 5.56% 9.09% -0.75% 9.02% -
  Horiz. % 123.77% 130.33% 124.59% 118.03% 108.20% 109.02% 100.00%
P/EPS -251.66 62.02 36.11 49.08 19.53 72.26 22.97 -
  QoQ % -505.77% 71.75% -26.43% 151.31% -72.97% 214.58% -
  Horiz. % -1,095.60% 270.00% 157.21% 213.67% 85.02% 314.58% 100.00%
EY -0.40 1.61 2.77 2.04 5.12 1.38 4.35 -
  QoQ % -124.84% -41.88% 35.78% -60.16% 271.01% -68.28% -
  Horiz. % -9.20% 37.01% 63.68% 46.90% 117.70% 31.72% 100.00%
DY 0.00 0.00 9.44 0.00 9.25 6.60 7.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 40.15% -7.17% -
  Horiz. % 0.00% 0.00% 132.77% 0.00% 130.10% 92.83% 100.00%
P/NAPS 1.35 1.25 1.28 1.04 0.99 1.07 1.02 20.49%
  QoQ % 8.00% -2.34% 23.08% 5.05% -7.48% 4.90% -
  Horiz. % 132.35% 122.55% 125.49% 101.96% 97.06% 104.90% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 04/11/10 11/08/10 26/05/10 19/02/10 13/11/09 21/08/09 -
Price 5.3500 4.9200 4.9500 4.7100 4.0500 3.9300 4.0000 -
P/RPS 1.52 1.57 1.51 1.59 1.34 1.28 1.28 12.10%
  QoQ % -3.18% 3.97% -5.03% 18.66% 4.69% 0.00% -
  Horiz. % 118.75% 122.66% 117.97% 124.22% 104.69% 100.00% 100.00%
P/EPS -253.55 61.27 35.90 54.14 19.78 69.43 24.18 -
  QoQ % -513.82% 70.67% -33.69% 173.71% -71.51% 187.14% -
  Horiz. % -1,048.59% 253.39% 148.47% 223.90% 81.80% 287.14% 100.00%
EY -0.39 1.63 2.79 1.85 5.06 1.44 4.14 -
  QoQ % -123.93% -41.58% 50.81% -63.44% 251.39% -65.22% -
  Horiz. % -9.42% 39.37% 67.39% 44.69% 122.22% 34.78% 100.00%
DY 0.00 0.00 9.49 0.00 9.14 6.87 6.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.04% 1.78% -
  Horiz. % 0.00% 0.00% 140.59% 0.00% 135.41% 101.78% 100.00%
P/NAPS 1.36 1.24 1.27 1.15 1.00 1.03 1.07 17.29%
  QoQ % 9.68% -2.36% 10.43% 15.00% -2.91% -3.74% -
  Horiz. % 127.10% 115.89% 118.69% 107.48% 93.46% 96.26% 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.
 


 

177  262  569  1174 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.30-0.01 
 NETX 0.015-0.005 
 KNM 0.35-0.02 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.305-0.045 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.35+0.03 
 MQTECH 0.025-0.005 
Partners & Brokers