Highlights

[PHARMA] QoQ TTM Result on 2011-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     37.40%    YoY -     71.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,697,728 1,642,700 1,582,398 1,520,981 1,529,311 1,492,216 1,446,116 11.25%
  QoQ % 3.35% 3.81% 4.04% -0.54% 2.49% 3.19% -
  Horiz. % 117.40% 113.59% 109.42% 105.18% 105.75% 103.19% 100.00%
PBT 115,434 102,587 94,349 73,186 54,117 53,876 54,823 64.06%
  QoQ % 12.52% 8.73% 28.92% 35.24% 0.45% -1.73% -
  Horiz. % 210.56% 187.12% 172.10% 133.50% 98.71% 98.27% 100.00%
Tax -32,578 -34,308 -28,102 -20,401 -15,466 -17,749 -18,223 47.14%
  QoQ % 5.04% -22.08% -37.75% -31.91% 12.86% 2.60% -
  Horiz. % 178.77% 188.27% 154.21% 111.95% 84.87% 97.40% 100.00%
NP 82,856 68,279 66,247 52,785 38,651 36,127 36,600 72.15%
  QoQ % 21.35% 3.07% 25.50% 36.57% 6.99% -1.29% -
  Horiz. % 226.38% 186.55% 181.00% 144.22% 105.60% 98.71% 100.00%
NP to SH 81,587 67,151 65,358 52,157 37,959 35,734 36,561 70.52%
  QoQ % 21.50% 2.74% 25.31% 37.40% 6.23% -2.26% -
  Horiz. % 223.15% 183.67% 178.76% 142.66% 103.82% 97.74% 100.00%
Tax Rate 28.22 % 33.44 % 29.79 % 27.88 % 28.58 % 32.94 % 33.24 % -10.31%
  QoQ % -15.61% 12.25% 6.85% -2.45% -13.24% -0.90% -
  Horiz. % 84.90% 100.60% 89.62% 83.87% 85.98% 99.10% 100.00%
Total Cost 1,614,872 1,574,421 1,516,151 1,468,196 1,490,660 1,456,089 1,409,516 9.46%
  QoQ % 2.57% 3.84% 3.27% -1.51% 2.37% 3.30% -
  Horiz. % 114.57% 111.70% 107.57% 104.16% 105.76% 103.30% 100.00%
Net Worth 496,469 481,394 474,161 514,153 464,092 451,517 437,661 8.74%
  QoQ % 3.13% 1.53% -7.78% 10.79% 2.79% 3.17% -
  Horiz. % 113.44% 109.99% 108.34% 117.48% 106.04% 103.17% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 64,713 52,948 44,120 35,296 0 0 50,261 18.30%
  QoQ % 22.22% 20.01% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.75% 105.35% 87.78% 70.23% 0.00% 0.00% 100.00%
Div Payout % 79.32 % 78.85 % 67.51 % 67.67 % - % - % 137.47 % -30.62%
  QoQ % 0.60% 16.80% -0.24% 0.00% 0.00% 0.00% -
  Horiz. % 57.70% 57.36% 49.11% 49.23% 0.00% 0.00% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 496,469 481,394 474,161 514,153 464,092 451,517 437,661 8.74%
  QoQ % 3.13% 1.53% -7.78% 10.79% 2.79% 3.17% -
  Horiz. % 113.44% 109.99% 108.34% 117.48% 106.04% 103.17% 100.00%
NOSH 117,646 117,700 117,657 117,655 106,933 106,994 107,007 6.50%
  QoQ % -0.05% 0.04% 0.00% 10.03% -0.06% -0.01% -
  Horiz. % 109.94% 109.99% 109.95% 109.95% 99.93% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.88 % 4.16 % 4.19 % 3.47 % 2.53 % 2.42 % 2.53 % 54.77%
  QoQ % 17.31% -0.72% 20.75% 37.15% 4.55% -4.35% -
  Horiz. % 192.89% 164.43% 165.61% 137.15% 100.00% 95.65% 100.00%
ROE 16.43 % 13.95 % 13.78 % 10.14 % 8.18 % 7.91 % 8.35 % 56.83%
  QoQ % 17.78% 1.23% 35.90% 23.96% 3.41% -5.27% -
  Horiz. % 196.77% 167.07% 165.03% 121.44% 97.96% 94.73% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,443.07 1,395.66 1,344.91 1,292.74 1,430.15 1,394.66 1,351.41 4.46%
  QoQ % 3.40% 3.77% 4.04% -9.61% 2.54% 3.20% -
  Horiz. % 106.78% 103.27% 99.52% 95.66% 105.83% 103.20% 100.00%
EPS 69.35 57.05 55.55 44.33 35.50 33.40 34.17 60.09%
  QoQ % 21.56% 2.70% 25.31% 24.87% 6.29% -2.25% -
  Horiz. % 202.96% 166.96% 162.57% 129.73% 103.89% 97.75% 100.00%
DPS 55.00 44.99 37.50 30.00 0.00 0.00 47.00 11.02%
  QoQ % 22.25% 19.97% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.02% 95.72% 79.79% 63.83% 0.00% 0.00% 100.00%
NAPS 4.2200 4.0900 4.0300 4.3700 4.3400 4.2200 4.0900 2.10%
  QoQ % 3.18% 1.49% -7.78% 0.69% 2.84% 3.18% -
  Horiz. % 103.18% 100.00% 98.53% 106.85% 106.11% 103.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 648.72 627.69 604.65 581.18 584.36 570.19 552.57 11.26%
  QoQ % 3.35% 3.81% 4.04% -0.54% 2.49% 3.19% -
  Horiz. % 117.40% 113.59% 109.43% 105.18% 105.75% 103.19% 100.00%
EPS 31.18 25.66 24.97 19.93 14.50 13.65 13.97 70.54%
  QoQ % 21.51% 2.76% 25.29% 37.45% 6.23% -2.29% -
  Horiz. % 223.19% 183.68% 178.74% 142.66% 103.79% 97.71% 100.00%
DPS 24.73 20.23 16.86 13.49 0.00 0.00 19.21 18.29%
  QoQ % 22.24% 19.99% 24.98% 0.00% 0.00% 0.00% -
  Horiz. % 128.74% 105.31% 87.77% 70.22% 0.00% 0.00% 100.00%
NAPS 1.8971 1.8394 1.8118 1.9646 1.7733 1.7253 1.6723 8.75%
  QoQ % 3.14% 1.52% -7.78% 10.79% 2.78% 3.17% -
  Horiz. % 113.44% 109.99% 108.34% 117.48% 106.04% 103.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 7.5500 10.1800 5.9000 5.3600 5.9000 5.9000 5.7300 -
P/RPS 0.52 0.73 0.44 0.41 0.41 0.42 0.42 15.26%
  QoQ % -28.77% 65.91% 7.32% 0.00% -2.38% 0.00% -
  Horiz. % 123.81% 173.81% 104.76% 97.62% 97.62% 100.00% 100.00%
P/EPS 10.89 17.84 10.62 12.09 16.62 17.67 16.77 -24.95%
  QoQ % -38.96% 67.98% -12.16% -27.26% -5.94% 5.37% -
  Horiz. % 64.94% 106.38% 63.33% 72.09% 99.11% 105.37% 100.00%
EY 9.19 5.60 9.42 8.27 6.02 5.66 5.96 33.36%
  QoQ % 64.11% -40.55% 13.91% 37.38% 6.36% -5.03% -
  Horiz. % 154.19% 93.96% 158.05% 138.76% 101.01% 94.97% 100.00%
DY 7.28 4.42 6.36 5.60 0.00 0.00 8.20 -7.61%
  QoQ % 64.71% -30.50% 13.57% 0.00% 0.00% 0.00% -
  Horiz. % 88.78% 53.90% 77.56% 68.29% 0.00% 0.00% 100.00%
P/NAPS 1.79 2.49 1.46 1.23 1.36 1.40 1.40 17.75%
  QoQ % -28.11% 70.55% 18.70% -9.56% -2.86% 0.00% -
  Horiz. % 127.86% 177.86% 104.29% 87.86% 97.14% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 08/08/12 03/05/12 22/02/12 01/11/11 10/08/11 13/05/11 -
Price 8.2500 8.8300 5.9000 5.9000 5.9000 5.9000 5.0500 -
P/RPS 0.57 0.63 0.44 0.46 0.41 0.42 0.37 33.28%
  QoQ % -9.52% 43.18% -4.35% 12.20% -2.38% 13.51% -
  Horiz. % 154.05% 170.27% 118.92% 124.32% 110.81% 113.51% 100.00%
P/EPS 11.90 15.48 10.62 13.31 16.62 17.67 14.78 -13.42%
  QoQ % -23.13% 45.76% -20.21% -19.92% -5.94% 19.55% -
  Horiz. % 80.51% 104.74% 71.85% 90.05% 112.45% 119.55% 100.00%
EY 8.41 6.46 9.42 7.51 6.02 5.66 6.77 15.51%
  QoQ % 30.19% -31.42% 25.43% 24.75% 6.36% -16.40% -
  Horiz. % 124.22% 95.42% 139.14% 110.93% 88.92% 83.60% 100.00%
DY 6.67 5.09 6.36 5.08 0.00 0.00 9.31 -19.88%
  QoQ % 31.04% -19.97% 25.20% 0.00% 0.00% 0.00% -
  Horiz. % 71.64% 54.67% 68.31% 54.56% 0.00% 0.00% 100.00%
P/NAPS 1.95 2.16 1.46 1.35 1.36 1.40 1.23 35.85%
  QoQ % -9.72% 47.95% 8.15% -0.74% -2.86% 13.82% -
  Horiz. % 158.54% 175.61% 118.70% 109.76% 110.57% 113.82% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS