Highlights

[PHARMA] QoQ TTM Result on 2012-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 08-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     2.74%    YoY -     87.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,865,940 1,812,346 1,697,728 1,642,700 1,582,398 1,520,981 1,529,311 14.17%
  QoQ % 2.96% 6.75% 3.35% 3.81% 4.04% -0.54% -
  Horiz. % 122.01% 118.51% 111.01% 107.41% 103.47% 99.46% 100.00%
PBT 97,283 103,314 115,434 102,587 94,349 73,186 54,117 47.79%
  QoQ % -5.84% -10.50% 12.52% 8.73% 28.92% 35.24% -
  Horiz. % 179.76% 190.91% 213.30% 189.57% 174.34% 135.24% 100.00%
Tax -37,985 -40,108 -32,578 -34,308 -28,102 -20,401 -15,466 81.94%
  QoQ % 5.29% -23.11% 5.04% -22.08% -37.75% -31.91% -
  Horiz. % 245.60% 259.33% 210.64% 221.83% 181.70% 131.91% 100.00%
NP 59,298 63,206 82,856 68,279 66,247 52,785 38,651 32.99%
  QoQ % -6.18% -23.72% 21.35% 3.07% 25.50% 36.57% -
  Horiz. % 153.42% 163.53% 214.37% 176.66% 171.40% 136.57% 100.00%
NP to SH 57,797 61,711 81,587 67,151 65,358 52,157 37,959 32.32%
  QoQ % -6.34% -24.36% 21.50% 2.74% 25.31% 37.40% -
  Horiz. % 152.26% 162.57% 214.93% 176.90% 172.18% 137.40% 100.00%
Tax Rate 39.05 % 38.82 % 28.22 % 33.44 % 29.79 % 27.88 % 28.58 % 23.11%
  QoQ % 0.59% 37.56% -15.61% 12.25% 6.85% -2.45% -
  Horiz. % 136.63% 135.83% 98.74% 117.00% 104.23% 97.55% 100.00%
Total Cost 1,806,642 1,749,140 1,614,872 1,574,421 1,516,151 1,468,196 1,490,660 13.66%
  QoQ % 3.29% 8.31% 2.57% 3.84% 3.27% -1.51% -
  Horiz. % 121.20% 117.34% 108.33% 105.62% 101.71% 98.49% 100.00%
Net Worth 484,829 472,037 496,469 481,394 474,161 514,153 464,092 2.95%
  QoQ % 2.71% -4.92% 3.13% 1.53% -7.78% 10.79% -
  Horiz. % 104.47% 101.71% 106.98% 103.73% 102.17% 110.79% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 41,189 41,188 64,713 52,948 44,120 35,296 0 -
  QoQ % 0.00% -36.35% 22.22% 20.01% 25.00% 0.00% -
  Horiz. % 116.70% 116.69% 183.34% 150.01% 125.00% 100.00% -
Div Payout % 71.27 % 66.74 % 79.32 % 78.85 % 67.51 % 67.67 % - % -
  QoQ % 6.79% -15.86% 0.60% 16.80% -0.24% 0.00% -
  Horiz. % 105.32% 98.63% 117.22% 116.52% 99.76% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 484,829 472,037 496,469 481,394 474,161 514,153 464,092 2.95%
  QoQ % 2.71% -4.92% 3.13% 1.53% -7.78% 10.79% -
  Horiz. % 104.47% 101.71% 106.98% 103.73% 102.17% 110.79% 100.00%
NOSH 117,676 117,715 117,646 117,700 117,657 117,655 106,933 6.58%
  QoQ % -0.03% 0.06% -0.05% 0.04% 0.00% 10.03% -
  Horiz. % 110.05% 110.08% 110.02% 110.07% 110.03% 110.03% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.18 % 3.49 % 4.88 % 4.16 % 4.19 % 3.47 % 2.53 % 16.45%
  QoQ % -8.88% -28.48% 17.31% -0.72% 20.75% 37.15% -
  Horiz. % 125.69% 137.94% 192.89% 164.43% 165.61% 137.15% 100.00%
ROE 11.92 % 13.07 % 16.43 % 13.95 % 13.78 % 10.14 % 8.18 % 28.50%
  QoQ % -8.80% -20.45% 17.78% 1.23% 35.90% 23.96% -
  Horiz. % 145.72% 159.78% 200.86% 170.54% 168.46% 123.96% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,585.65 1,539.60 1,443.07 1,395.66 1,344.91 1,292.74 1,430.15 7.12%
  QoQ % 2.99% 6.69% 3.40% 3.77% 4.04% -9.61% -
  Horiz. % 110.87% 107.65% 100.90% 97.59% 94.04% 90.39% 100.00%
EPS 49.11 52.42 69.35 57.05 55.55 44.33 35.50 24.13%
  QoQ % -6.31% -24.41% 21.56% 2.70% 25.31% 24.87% -
  Horiz. % 138.34% 147.66% 195.35% 160.70% 156.48% 124.87% 100.00%
DPS 35.00 35.00 55.00 44.99 37.50 30.00 0.00 -
  QoQ % 0.00% -36.36% 22.25% 19.97% 25.00% 0.00% -
  Horiz. % 116.67% 116.67% 183.33% 149.97% 125.00% 100.00% -
NAPS 4.1200 4.0100 4.2200 4.0900 4.0300 4.3700 4.3400 -3.41%
  QoQ % 2.74% -4.98% 3.18% 1.49% -7.78% 0.69% -
  Horiz. % 94.93% 92.40% 97.24% 94.24% 92.86% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 712.99 692.51 648.72 627.69 604.65 581.18 584.36 14.17%
  QoQ % 2.96% 6.75% 3.35% 3.81% 4.04% -0.54% -
  Horiz. % 122.01% 118.51% 111.01% 107.41% 103.47% 99.46% 100.00%
EPS 22.08 23.58 31.18 25.66 24.97 19.93 14.50 32.33%
  QoQ % -6.36% -24.37% 21.51% 2.76% 25.29% 37.45% -
  Horiz. % 152.28% 162.62% 215.03% 176.97% 172.21% 137.45% 100.00%
DPS 15.74 15.74 24.73 20.23 16.86 13.49 0.00 -
  QoQ % 0.00% -36.35% 22.24% 19.99% 24.98% 0.00% -
  Horiz. % 116.68% 116.68% 183.32% 149.96% 124.98% 100.00% -
NAPS 1.8526 1.8037 1.8971 1.8394 1.8118 1.9646 1.7733 2.96%
  QoQ % 2.71% -4.92% 3.14% 1.52% -7.78% 10.79% -
  Horiz. % 104.47% 101.71% 106.98% 103.73% 102.17% 110.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 8.2600 8.1000 7.5500 10.1800 5.9000 5.3600 5.9000 -
P/RPS 0.52 0.53 0.52 0.73 0.44 0.41 0.41 17.15%
  QoQ % -1.89% 1.92% -28.77% 65.91% 7.32% 0.00% -
  Horiz. % 126.83% 129.27% 126.83% 178.05% 107.32% 100.00% 100.00%
P/EPS 16.82 15.45 10.89 17.84 10.62 12.09 16.62 0.80%
  QoQ % 8.87% 41.87% -38.96% 67.98% -12.16% -27.26% -
  Horiz. % 101.20% 92.96% 65.52% 107.34% 63.90% 72.74% 100.00%
EY 5.95 6.47 9.19 5.60 9.42 8.27 6.02 -0.78%
  QoQ % -8.04% -29.60% 64.11% -40.55% 13.91% 37.38% -
  Horiz. % 98.84% 107.48% 152.66% 93.02% 156.48% 137.38% 100.00%
DY 4.24 4.32 7.28 4.42 6.36 5.60 0.00 -
  QoQ % -1.85% -40.66% 64.71% -30.50% 13.57% 0.00% -
  Horiz. % 75.71% 77.14% 130.00% 78.93% 113.57% 100.00% -
P/NAPS 2.00 2.02 1.79 2.49 1.46 1.23 1.36 29.29%
  QoQ % -0.99% 12.85% -28.11% 70.55% 18.70% -9.56% -
  Horiz. % 147.06% 148.53% 131.62% 183.09% 107.35% 90.44% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 18/02/13 06/11/12 08/08/12 03/05/12 22/02/12 01/11/11 -
Price 9.2600 7.8000 8.2500 8.8300 5.9000 5.9000 5.9000 -
P/RPS 0.58 0.51 0.57 0.63 0.44 0.46 0.41 25.99%
  QoQ % 13.73% -10.53% -9.52% 43.18% -4.35% 12.20% -
  Horiz. % 141.46% 124.39% 139.02% 153.66% 107.32% 112.20% 100.00%
P/EPS 18.85 14.88 11.90 15.48 10.62 13.31 16.62 8.75%
  QoQ % 26.68% 25.04% -23.13% 45.76% -20.21% -19.92% -
  Horiz. % 113.42% 89.53% 71.60% 93.14% 63.90% 80.08% 100.00%
EY 5.30 6.72 8.41 6.46 9.42 7.51 6.02 -8.13%
  QoQ % -21.13% -20.10% 30.19% -31.42% 25.43% 24.75% -
  Horiz. % 88.04% 111.63% 139.70% 107.31% 156.48% 124.75% 100.00%
DY 3.78 4.49 6.67 5.09 6.36 5.08 0.00 -
  QoQ % -15.81% -32.68% 31.04% -19.97% 25.20% 0.00% -
  Horiz. % 74.41% 88.39% 131.30% 100.20% 125.20% 100.00% -
P/NAPS 2.25 1.95 1.95 2.16 1.46 1.35 1.36 39.84%
  QoQ % 15.38% 0.00% -9.72% 47.95% 8.15% -0.74% -
  Horiz. % 165.44% 143.38% 143.38% 158.82% 107.35% 99.26% 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.
 


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
 
 

312  536  632  939 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.975+0.13 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.34+0.075 
 KNM 0.23+0.02 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.09+0.015 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS