Highlights

[PHARMA] QoQ Quarter Result on 2011-03-31 [#1]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 13-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     786.35%    YoY -     66.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 367,786 371,432 396,435 385,328 376,116 334,337 350,335 3.28%
  QoQ % -0.98% -6.31% 2.88% 2.45% 12.50% -4.57% -
  Horiz. % 104.98% 106.02% 113.16% 109.99% 107.36% 95.43% 100.00%
PBT 16,368 15,646 19,380 21,792 -2,701 15,405 20,327 -13.41%
  QoQ % 4.61% -19.27% -11.07% 906.81% -117.53% -24.21% -
  Horiz. % 80.52% 76.97% 95.34% 107.21% -13.29% 75.79% 100.00%
Tax -4,186 -4,687 -5,335 -6,193 749 -6,970 -5,809 -19.57%
  QoQ % 10.69% 12.15% 13.85% -926.84% 110.75% -19.99% -
  Horiz. % 72.06% 80.69% 91.84% 106.61% -12.89% 119.99% 100.00%
NP 12,182 10,959 14,045 15,599 -1,952 8,435 14,518 -11.01%
  QoQ % 11.16% -21.97% -9.96% 899.13% -123.14% -41.90% -
  Horiz. % 83.91% 75.49% 96.74% 107.45% -13.45% 58.10% 100.00%
NP to SH 11,942 10,811 13,920 15,484 -2,256 8,586 14,747 -13.09%
  QoQ % 10.46% -22.33% -10.10% 786.35% -126.28% -41.78% -
  Horiz. % 80.98% 73.31% 94.39% 105.00% -15.30% 58.22% 100.00%
Tax Rate 25.57 % 29.96 % 27.53 % 28.42 % - % 45.25 % 28.58 % -7.13%
  QoQ % -14.65% 8.83% -3.13% 0.00% 0.00% 58.33% -
  Horiz. % 89.47% 104.83% 96.33% 99.44% 0.00% 158.33% 100.00%
Total Cost 355,604 360,473 382,390 369,729 378,068 325,902 335,817 3.88%
  QoQ % -1.35% -5.73% 3.42% -2.21% 16.01% -2.95% -
  Horiz. % 105.89% 107.34% 113.87% 110.10% 112.58% 97.05% 100.00%
Net Worth 514,153 464,092 451,517 437,661 421,262 424,488 417,065 14.93%
  QoQ % 10.79% 2.79% 3.17% 3.89% -0.76% 1.78% -
  Horiz. % 123.28% 111.28% 108.26% 104.94% 101.01% 101.78% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 35,296 - - - - - 50,261 -20.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.23% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 295.57 % - % - % - % - % - % 340.83 % -9.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.72% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 514,153 464,092 451,517 437,661 421,262 424,488 417,065 14.93%
  QoQ % 10.79% 2.79% 3.17% 3.89% -0.76% 1.78% -
  Horiz. % 123.28% 111.28% 108.26% 104.94% 101.01% 101.78% 100.00%
NOSH 117,655 106,933 106,994 107,007 106,919 106,924 106,939 6.55%
  QoQ % 10.03% -0.06% -0.01% 0.08% -0.00% -0.01% -
  Horiz. % 110.02% 99.99% 100.05% 100.06% 99.98% 99.99% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.31 % 2.95 % 3.54 % 4.05 % -0.52 % 2.52 % 4.14 % -13.82%
  QoQ % 12.20% -16.67% -12.59% 878.85% -120.63% -39.13% -
  Horiz. % 79.95% 71.26% 85.51% 97.83% -12.56% 60.87% 100.00%
ROE 2.32 % 2.33 % 3.08 % 3.54 % -0.54 % 2.02 % 3.54 % -24.49%
  QoQ % -0.43% -24.35% -12.99% 755.56% -126.73% -42.94% -
  Horiz. % 65.54% 65.82% 87.01% 100.00% -15.25% 57.06% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 312.60 347.35 370.52 360.09 351.78 312.69 327.60 -3.07%
  QoQ % -10.00% -6.25% 2.90% 2.36% 12.50% -4.55% -
  Horiz. % 95.42% 106.03% 113.10% 109.92% 107.38% 95.45% 100.00%
EPS 10.15 10.11 13.01 14.47 -2.11 8.03 13.79 -18.43%
  QoQ % 0.40% -22.29% -10.09% 785.78% -126.28% -41.77% -
  Horiz. % 73.60% 73.31% 94.34% 104.93% -15.30% 58.23% 100.00%
DPS 30.00 0.00 0.00 0.00 0.00 0.00 47.00 -25.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.83% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.3700 4.3400 4.2200 4.0900 3.9400 3.9700 3.9000 7.86%
  QoQ % 0.69% 2.84% 3.18% 3.81% -0.76% 1.79% -
  Horiz. % 112.05% 111.28% 108.21% 104.87% 101.03% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 140.79 142.19 151.76 147.51 143.98 127.99 134.11 3.28%
  QoQ % -0.98% -6.31% 2.88% 2.45% 12.49% -4.56% -
  Horiz. % 104.98% 106.02% 113.16% 109.99% 107.36% 95.44% 100.00%
EPS 4.57 4.14 5.33 5.93 -0.86 3.29 5.65 -13.15%
  QoQ % 10.39% -22.33% -10.12% 789.53% -126.14% -41.77% -
  Horiz. % 80.88% 73.27% 94.34% 104.96% -15.22% 58.23% 100.00%
DPS 13.51 0.00 0.00 0.00 0.00 0.00 19.24 -20.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.22% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9682 1.7766 1.7284 1.6754 1.6126 1.6250 1.5965 14.93%
  QoQ % 10.78% 2.79% 3.16% 3.89% -0.76% 1.79% -
  Horiz. % 123.28% 111.28% 108.26% 104.94% 101.01% 101.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.3600 5.9000 5.9000 5.7300 5.3100 4.9800 4.9800 -
P/RPS 1.71 1.70 1.59 1.59 1.51 1.59 1.52 8.15%
  QoQ % 0.59% 6.92% 0.00% 5.30% -5.03% 4.61% -
  Horiz. % 112.50% 111.84% 104.61% 104.61% 99.34% 104.61% 100.00%
P/EPS 52.81 58.36 45.35 39.60 -251.66 62.02 36.11 28.75%
  QoQ % -9.51% 28.69% 14.52% 115.74% -505.77% 71.75% -
  Horiz. % 146.25% 161.62% 125.59% 109.66% -696.93% 171.75% 100.00%
EY 1.89 1.71 2.21 2.53 -0.40 1.61 2.77 -22.44%
  QoQ % 10.53% -22.62% -12.65% 732.50% -124.84% -41.88% -
  Horiz. % 68.23% 61.73% 79.78% 91.34% -14.44% 58.12% 100.00%
DY 5.60 0.00 0.00 0.00 0.00 0.00 9.44 -29.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.32% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.23 1.36 1.40 1.40 1.35 1.25 1.28 -2.61%
  QoQ % -9.56% -2.86% 0.00% 3.70% 8.00% -2.34% -
  Horiz. % 96.09% 106.25% 109.38% 109.38% 105.47% 97.66% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 01/11/11 10/08/11 13/05/11 25/02/11 04/11/10 11/08/10 -
Price 5.9000 5.9000 5.9000 5.0500 5.3500 4.9200 4.9500 -
P/RPS 1.89 1.70 1.59 1.40 1.52 1.57 1.51 16.09%
  QoQ % 11.18% 6.92% 13.57% -7.89% -3.18% 3.97% -
  Horiz. % 125.17% 112.58% 105.30% 92.72% 100.66% 103.97% 100.00%
P/EPS 58.13 58.36 45.35 34.90 -253.55 61.27 35.90 37.77%
  QoQ % -0.39% 28.69% 29.94% 113.76% -513.82% 70.67% -
  Horiz. % 161.92% 162.56% 126.32% 97.21% -706.27% 170.67% 100.00%
EY 1.72 1.71 2.21 2.87 -0.39 1.63 2.79 -27.50%
  QoQ % 0.58% -22.62% -23.00% 835.90% -123.93% -41.58% -
  Horiz. % 61.65% 61.29% 79.21% 102.87% -13.98% 58.42% 100.00%
DY 5.08 0.00 0.00 0.00 0.00 0.00 9.49 -34.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.53% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.35 1.36 1.40 1.23 1.36 1.24 1.27 4.14%
  QoQ % -0.74% -2.86% 13.82% -9.56% 9.68% -2.36% -
  Horiz. % 106.30% 107.09% 110.24% 96.85% 107.09% 97.64% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers