Highlights

[PHARMA] QoQ Quarter Result on 2019-03-31 [#1]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 16-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     342.12%    YoY -     11.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 786,108 596,644 587,660 582,729 617,923 613,196 574,503 23.28%
  QoQ % 31.75% 1.53% 0.85% -5.70% 0.77% 6.74% -
  Horiz. % 136.83% 103.85% 102.29% 101.43% 107.56% 106.74% 100.00%
PBT 30,243 11,940 17,603 11,970 28,707 19,866 15,271 57.77%
  QoQ % 153.29% -32.17% 47.06% -58.30% 44.50% 30.09% -
  Horiz. % 198.04% 78.19% 115.27% 78.38% 187.98% 130.09% 100.00%
Tax -10,595 -7,370 -2,298 -6,204 -11,118 2,222 -11,381 -4.66%
  QoQ % -43.76% -220.71% 62.96% 44.20% -600.36% 119.52% -
  Horiz. % 93.09% 64.76% 20.19% 54.51% 97.69% -19.52% 100.00%
NP 19,648 4,570 15,305 5,766 17,589 22,088 3,890 194.67%
  QoQ % 329.93% -70.14% 165.44% -67.22% -20.37% 467.81% -
  Horiz. % 505.09% 117.48% 393.44% 148.23% 452.16% 567.81% 100.00%
NP to SH 19,617 4,437 15,051 5,394 17,586 21,700 3,580 211.14%
  QoQ % 342.12% -70.52% 179.03% -69.33% -18.96% 506.15% -
  Horiz. % 547.96% 123.94% 420.42% 150.67% 491.23% 606.15% 100.00%
Tax Rate 35.03 % 61.73 % 13.05 % 51.83 % 38.73 % -11.18 % 74.53 % -39.58%
  QoQ % -43.25% 373.03% -74.82% 33.82% 446.42% -115.00% -
  Horiz. % 47.00% 82.83% 17.51% 69.54% 51.97% -15.00% 100.00%
Total Cost 766,460 592,074 572,355 576,963 600,334 591,108 570,613 21.76%
  QoQ % 29.45% 3.45% -0.80% -3.89% 1.56% 3.59% -
  Horiz. % 134.32% 103.76% 100.31% 101.11% 105.21% 103.59% 100.00%
Net Worth 528,825 509,862 522,618 519,642 524,838 526,888 531,892 -0.39%
  QoQ % 3.72% -2.44% 0.57% -0.99% -0.39% -0.94% -
  Horiz. % 99.42% 95.86% 98.26% 97.70% 98.67% 99.06% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 15,630 5,202 13,000 10,392 12,991 15,573 12,973 13.24%
  QoQ % 200.43% -59.98% 25.09% -20.00% -16.58% 20.04% -
  Horiz. % 120.48% 40.10% 100.21% 80.11% 100.14% 120.04% 100.00%
Div Payout % 79.68 % 117.26 % 86.38 % 192.67 % 73.87 % 71.77 % 362.37 % -63.60%
  QoQ % -32.05% 35.75% -55.17% 160.82% 2.93% -80.19% -
  Horiz. % 21.99% 32.36% 23.84% 53.17% 20.39% 19.81% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 528,825 509,862 522,618 519,642 524,838 526,888 531,892 -0.39%
  QoQ % 3.72% -2.44% 0.57% -0.99% -0.39% -0.94% -
  Horiz. % 99.42% 95.86% 98.26% 97.70% 98.67% 99.06% 100.00%
NOSH 260,505 260,134 260,009 259,821 259,821 259,551 259,460 0.27%
  QoQ % 0.14% 0.05% 0.07% 0.00% 0.10% 0.04% -
  Horiz. % 100.40% 100.26% 100.21% 100.14% 100.14% 100.04% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.50 % 0.77 % 2.60 % 0.99 % 2.85 % 3.60 % 0.68 % 138.40%
  QoQ % 224.68% -70.38% 162.63% -65.26% -20.83% 429.41% -
  Horiz. % 367.65% 113.24% 382.35% 145.59% 419.12% 529.41% 100.00%
ROE 3.71 % 0.87 % 2.88 % 1.04 % 3.35 % 4.12 % 0.67 % 213.32%
  QoQ % 326.44% -69.79% 176.92% -68.96% -18.69% 514.93% -
  Horiz. % 553.73% 129.85% 429.85% 155.22% 500.00% 614.93% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 301.76 229.36 226.02 224.28 237.83 236.25 221.42 22.95%
  QoQ % 31.57% 1.48% 0.78% -5.70% 0.67% 6.70% -
  Horiz. % 136.28% 103.59% 102.08% 101.29% 107.41% 106.70% 100.00%
EPS 7.53 1.71 5.79 2.08 6.77 8.36 1.38 210.26%
  QoQ % 340.35% -70.47% 178.37% -69.28% -19.02% 505.80% -
  Horiz. % 545.65% 123.91% 419.57% 150.72% 490.58% 605.80% 100.00%
DPS 6.00 2.00 5.00 4.00 5.00 6.00 5.00 12.94%
  QoQ % 200.00% -60.00% 25.00% -20.00% -16.67% 20.00% -
  Horiz. % 120.00% 40.00% 100.00% 80.00% 100.00% 120.00% 100.00%
NAPS 2.0300 1.9600 2.0100 2.0000 2.0200 2.0300 2.0500 -0.65%
  QoQ % 3.57% -2.49% 0.50% -0.99% -0.49% -0.98% -
  Horiz. % 99.02% 95.61% 98.05% 97.56% 98.54% 99.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 300.93 228.40 224.96 223.07 236.54 234.73 219.92 23.28%
  QoQ % 31.76% 1.53% 0.85% -5.69% 0.77% 6.73% -
  Horiz. % 136.84% 103.86% 102.29% 101.43% 107.56% 106.73% 100.00%
EPS 7.51 1.70 5.76 2.06 6.73 8.31 1.37 211.22%
  QoQ % 341.76% -70.49% 179.61% -69.39% -19.01% 506.57% -
  Horiz. % 548.18% 124.09% 420.44% 150.36% 491.24% 606.57% 100.00%
DPS 5.98 1.99 4.98 3.98 4.97 5.96 4.97 13.14%
  QoQ % 200.50% -60.04% 25.13% -19.92% -16.61% 19.92% -
  Horiz. % 120.32% 40.04% 100.20% 80.08% 100.00% 119.92% 100.00%
NAPS 2.0244 1.9518 2.0006 1.9892 2.0091 2.0170 2.0361 -0.38%
  QoQ % 3.72% -2.44% 0.57% -0.99% -0.39% -0.94% -
  Horiz. % 99.43% 95.86% 98.26% 97.70% 98.67% 99.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.2700 2.7800 2.8900 2.8800 4.2800 4.6000 4.1400 -
P/RPS 0.75 1.21 1.28 1.28 1.80 1.95 1.87 -45.65%
  QoQ % -38.02% -5.47% 0.00% -28.89% -7.69% 4.28% -
  Horiz. % 40.11% 64.71% 68.45% 68.45% 96.26% 104.28% 100.00%
P/EPS 30.14 162.99 49.93 138.73 63.23 55.02 300.05 -78.42%
  QoQ % -81.51% 226.44% -64.01% 119.41% 14.92% -81.66% -
  Horiz. % 10.04% 54.32% 16.64% 46.24% 21.07% 18.34% 100.00%
EY 3.32 0.61 2.00 0.72 1.58 1.82 0.33 366.69%
  QoQ % 444.26% -69.50% 177.78% -54.43% -13.19% 451.52% -
  Horiz. % 1,006.06% 184.85% 606.06% 218.18% 478.79% 551.52% 100.00%
DY 2.64 0.72 1.73 1.39 1.17 1.30 1.21 68.30%
  QoQ % 266.67% -58.38% 24.46% 18.80% -10.00% 7.44% -
  Horiz. % 218.18% 59.50% 142.98% 114.88% 96.69% 107.44% 100.00%
P/NAPS 1.12 1.42 1.44 1.44 2.12 2.27 2.02 -32.53%
  QoQ % -21.13% -1.39% 0.00% -32.08% -6.61% 12.38% -
  Horiz. % 55.45% 70.30% 71.29% 71.29% 104.95% 112.38% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 21/02/19 19/11/18 17/08/18 16/05/18 27/02/18 15/11/17 -
Price 2.3600 2.7600 3.0900 3.1100 4.0700 4.0400 3.8200 -
P/RPS 0.78 1.20 1.37 1.39 1.71 1.71 1.73 -41.23%
  QoQ % -35.00% -12.41% -1.44% -18.71% 0.00% -1.16% -
  Horiz. % 45.09% 69.36% 79.19% 80.35% 98.84% 98.84% 100.00%
P/EPS 31.34 161.81 53.38 149.80 60.13 48.32 276.85 -76.63%
  QoQ % -80.63% 203.13% -64.37% 149.13% 24.44% -82.55% -
  Horiz. % 11.32% 58.45% 19.28% 54.11% 21.72% 17.45% 100.00%
EY 3.19 0.62 1.87 0.67 1.66 2.07 0.36 328.78%
  QoQ % 414.52% -66.84% 179.10% -59.64% -19.81% 475.00% -
  Horiz. % 886.11% 172.22% 519.44% 186.11% 461.11% 575.00% 100.00%
DY 2.54 0.72 1.62 1.29 1.23 1.49 1.31 55.55%
  QoQ % 252.78% -55.56% 25.58% 4.88% -17.45% 13.74% -
  Horiz. % 193.89% 54.96% 123.66% 98.47% 93.89% 113.74% 100.00%
P/NAPS 1.16 1.41 1.54 1.56 2.01 1.99 1.86 -27.03%
  QoQ % -17.73% -8.44% -1.28% -22.39% 1.01% 6.99% -
  Horiz. % 62.37% 75.81% 82.80% 83.87% 108.06% 106.99% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers