Highlights

[PHARMA] QoQ TTM Result on 2018-03-31 [#1]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -2.49%    YoY -     13.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,384,956 2,401,508 2,388,351 2,323,589 2,323,960 2,293,580 2,234,292 4.43%
  QoQ % -0.69% 0.55% 2.79% -0.02% 1.32% 2.65% -
  Horiz. % 106.74% 107.48% 106.90% 104.00% 104.01% 102.65% 100.00%
PBT 70,220 78,146 75,814 73,994 73,064 57,267 61,919 8.72%
  QoQ % -10.14% 3.08% 2.46% 1.27% 27.58% -7.51% -
  Horiz. % 113.41% 126.21% 122.44% 119.50% 118.00% 92.49% 100.00%
Tax -26,990 -17,398 -26,481 -20,676 -18,077 -25,268 -21,162 17.55%
  QoQ % -55.13% 34.30% -28.08% -14.38% 28.46% -19.40% -
  Horiz. % 127.54% 82.21% 125.13% 97.70% 85.42% 119.40% 100.00%
NP 43,230 60,748 49,333 53,318 54,987 31,999 40,757 3.99%
  QoQ % -28.84% 23.14% -7.47% -3.04% 71.84% -21.49% -
  Horiz. % 106.07% 149.05% 121.04% 130.82% 134.91% 78.51% 100.00%
NP to SH 42,468 59,731 48,260 52,386 53,723 31,187 40,668 2.92%
  QoQ % -28.90% 23.77% -7.88% -2.49% 72.26% -23.31% -
  Horiz. % 104.43% 146.87% 118.67% 128.81% 132.10% 76.69% 100.00%
Tax Rate 38.44 % 22.26 % 34.93 % 27.94 % 24.74 % 44.12 % 34.18 % 8.12%
  QoQ % 72.69% -36.27% 25.02% 12.93% -43.93% 29.08% -
  Horiz. % 112.46% 65.13% 102.19% 81.74% 72.38% 129.08% 100.00%
Total Cost 2,341,726 2,340,760 2,339,018 2,270,271 2,268,973 2,261,581 2,193,535 4.44%
  QoQ % 0.04% 0.07% 3.03% 0.06% 0.33% 3.10% -
  Horiz. % 106.76% 106.71% 106.63% 103.50% 103.44% 103.10% 100.00%
Net Worth 509,862 522,618 519,642 524,838 526,888 531,892 542,147 -4.00%
  QoQ % -2.44% 0.57% -0.99% -0.39% -0.94% -1.89% -
  Horiz. % 94.05% 96.40% 95.85% 96.81% 97.19% 98.11% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 41,587 51,957 51,929 51,913 49,290 41,490 38,883 4.57%
  QoQ % -19.96% 0.05% 0.03% 5.32% 18.80% 6.70% -
  Horiz. % 106.95% 133.62% 133.55% 133.51% 126.76% 106.70% 100.00%
Div Payout % 97.93 % 86.99 % 107.60 % 99.10 % 91.75 % 133.04 % 95.61 % 1.61%
  QoQ % 12.58% -19.15% 8.58% 8.01% -31.04% 39.15% -
  Horiz. % 102.43% 90.98% 112.54% 103.65% 95.96% 139.15% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 509,862 522,618 519,642 524,838 526,888 531,892 542,147 -4.00%
  QoQ % -2.44% 0.57% -0.99% -0.39% -0.94% -1.89% -
  Horiz. % 94.05% 96.40% 95.85% 96.81% 97.19% 98.11% 100.00%
NOSH 260,134 260,009 259,821 259,821 259,551 259,460 259,400 0.19%
  QoQ % 0.05% 0.07% 0.00% 0.10% 0.04% 0.02% -
  Horiz. % 100.28% 100.23% 100.16% 100.16% 100.06% 100.02% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.81 % 2.53 % 2.07 % 2.29 % 2.37 % 1.40 % 1.82 % -0.37%
  QoQ % -28.46% 22.22% -9.61% -3.38% 69.29% -23.08% -
  Horiz. % 99.45% 139.01% 113.74% 125.82% 130.22% 76.92% 100.00%
ROE 8.33 % 11.43 % 9.29 % 9.98 % 10.20 % 5.86 % 7.50 % 7.23%
  QoQ % -27.12% 23.04% -6.91% -2.16% 74.06% -21.87% -
  Horiz. % 111.07% 152.40% 123.87% 133.07% 136.00% 78.13% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 916.82 923.62 919.23 894.30 895.38 883.98 861.33 4.24%
  QoQ % -0.74% 0.48% 2.79% -0.12% 1.29% 2.63% -
  Horiz. % 106.44% 107.23% 106.72% 103.83% 103.95% 102.63% 100.00%
EPS 16.33 22.97 18.57 20.16 20.70 12.02 15.68 2.74%
  QoQ % -28.91% 23.69% -7.89% -2.61% 72.21% -23.34% -
  Horiz. % 104.15% 146.49% 118.43% 128.57% 132.02% 76.66% 100.00%
DPS 16.00 20.00 20.00 20.00 19.00 16.00 15.00 4.38%
  QoQ % -20.00% 0.00% 0.00% 5.26% 18.75% 6.67% -
  Horiz. % 106.67% 133.33% 133.33% 133.33% 126.67% 106.67% 100.00%
NAPS 1.9600 2.0100 2.0000 2.0200 2.0300 2.0500 2.0900 -4.18%
  QoQ % -2.49% 0.50% -0.99% -0.49% -0.98% -1.91% -
  Horiz. % 93.78% 96.17% 95.69% 96.65% 97.13% 98.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 911.31 917.64 912.61 887.86 888.01 876.40 853.74 4.43%
  QoQ % -0.69% 0.55% 2.79% -0.02% 1.32% 2.65% -
  Horiz. % 106.74% 107.48% 106.90% 104.00% 104.01% 102.65% 100.00%
EPS 16.23 22.82 18.44 20.02 20.53 11.92 15.54 2.93%
  QoQ % -28.88% 23.75% -7.89% -2.48% 72.23% -23.29% -
  Horiz. % 104.44% 146.85% 118.66% 128.83% 132.11% 76.71% 100.00%
DPS 15.89 19.85 19.84 19.84 18.83 15.85 14.86 4.56%
  QoQ % -19.95% 0.05% 0.00% 5.36% 18.80% 6.66% -
  Horiz. % 106.93% 133.58% 133.51% 133.51% 126.72% 106.66% 100.00%
NAPS 1.9482 1.9970 1.9856 2.0055 2.0133 2.0324 2.0716 -4.00%
  QoQ % -2.44% 0.57% -0.99% -0.39% -0.94% -1.89% -
  Horiz. % 94.04% 96.40% 95.85% 96.81% 97.19% 98.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.7800 2.8900 2.8800 4.2800 4.6000 4.1400 4.5800 -
P/RPS 0.30 0.31 0.31 0.48 0.51 0.47 0.53 -31.50%
  QoQ % -3.23% 0.00% -35.42% -5.88% 8.51% -11.32% -
  Horiz. % 56.60% 58.49% 58.49% 90.57% 96.23% 88.68% 100.00%
P/EPS 17.03 12.58 15.51 21.23 22.22 34.44 29.21 -30.14%
  QoQ % 35.37% -18.89% -26.94% -4.46% -35.48% 17.90% -
  Horiz. % 58.30% 43.07% 53.10% 72.68% 76.07% 117.90% 100.00%
EY 5.87 7.95 6.45 4.71 4.50 2.90 3.42 43.21%
  QoQ % -26.16% 23.26% 36.94% 4.67% 55.17% -15.20% -
  Horiz. % 171.64% 232.46% 188.60% 137.72% 131.58% 84.80% 100.00%
DY 5.76 6.92 6.94 4.67 4.13 3.86 3.28 45.41%
  QoQ % -16.76% -0.29% 48.61% 13.08% 6.99% 17.68% -
  Horiz. % 175.61% 210.98% 211.59% 142.38% 125.91% 117.68% 100.00%
P/NAPS 1.42 1.44 1.44 2.12 2.27 2.02 2.19 -25.03%
  QoQ % -1.39% 0.00% -32.08% -6.61% 12.38% -7.76% -
  Horiz. % 64.84% 65.75% 65.75% 96.80% 103.65% 92.24% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 19/11/18 17/08/18 16/05/18 27/02/18 15/11/17 16/08/17 -
Price 2.7600 3.0900 3.1100 4.0700 4.0400 3.8200 4.1900 -
P/RPS 0.30 0.33 0.34 0.46 0.45 0.43 0.49 -27.83%
  QoQ % -9.09% -2.94% -26.09% 2.22% 4.65% -12.24% -
  Horiz. % 61.22% 67.35% 69.39% 93.88% 91.84% 87.76% 100.00%
P/EPS 16.91 13.45 16.74 20.19 19.52 31.78 26.73 -26.24%
  QoQ % 25.72% -19.65% -17.09% 3.43% -38.58% 18.89% -
  Horiz. % 63.26% 50.32% 62.63% 75.53% 73.03% 118.89% 100.00%
EY 5.92 7.43 5.97 4.95 5.12 3.15 3.74 35.71%
  QoQ % -20.32% 24.46% 20.61% -3.32% 62.54% -15.78% -
  Horiz. % 158.29% 198.66% 159.63% 132.35% 136.90% 84.22% 100.00%
DY 5.80 6.47 6.43 4.91 4.70 4.19 3.58 37.82%
  QoQ % -10.36% 0.62% 30.96% 4.47% 12.17% 17.04% -
  Horiz. % 162.01% 180.73% 179.61% 137.15% 131.28% 117.04% 100.00%
P/NAPS 1.41 1.54 1.56 2.01 1.99 1.86 2.00 -20.74%
  QoQ % -8.44% -1.28% -22.39% 1.01% 6.99% -7.00% -
  Horiz. % 70.50% 77.00% 78.00% 100.50% 99.50% 93.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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