[PHARMA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

18-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Dec-2012 [#4]

Profit Trend

QoQ- -33.55%

YoY- 18.32%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Annualized Quarter Result
Revenue	1,838,372	1,875,944	2,001,356	1,812,346	1,773,256	1,806,964	1,786,980	1.90%
YoY %	-2.00%	-6.27%	10.43%	2.20%	-1.87%	1.12%	-	-
Horiz. %	102.88%	104.98%	112.00%	101.42%	99.23%	101.12%	100.00%	-
PBT	79,986	93,058	147,696	103,313	132,088	141,146	171,820	-39.90%
YoY %	-14.05%	-36.99%	42.96%	-21.78%	-6.42%	-17.85%	-	-
Horiz. %	46.55%	54.16%	85.96%	60.13%	76.88%	82.15%	100.00%	-
Tax	-32,661	-30,410	-47,084	-40,108	-37,856	-50,870	-55,576	-29.81%
YoY %	-7.40%	35.41%	-17.39%	-5.95%	25.58%	8.47%	-	-
Horiz. %	58.77%	54.72%	84.72%	72.17%	68.12%	91.53%	100.00%	-
NP	47,325	62,648	100,612	63,205	94,232	90,276	116,244	-45.03%
YoY %	-24.46%	-37.73%	59.18%	-32.93%	4.38%	-22.34%	-	-
Horiz. %	40.71%	53.89%	86.55%	54.37%	81.06%	77.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,849	61,272	99,084	61,710	92,860	88,796	114,740	-45.71%
YoY %	-25.17%	-38.16%	60.56%	-33.55%	4.58%	-22.61%	-	-
Horiz. %	39.96%	53.40%	86.36%	53.78%	80.93%	77.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.83%	32.68%	31.88%	38.82%	28.66%	36.04%	32.35%	-
YoY %	24.94%	2.51%	-17.88%	35.45%	-20.48%	11.41%	-	-
Horiz. %	126.21%	101.02%	98.55%	120.00%	88.59%	111.41%	100.00%	-
Total Cost	1,791,046	1,813,296	1,900,744	1,749,141	1,679,024	1,716,688	1,670,736	4.74%
YoY %	-1.23%	-4.60%	8.67%	4.18%	-2.19%	2.75%	-	-
Horiz. %	107.20%	108.53%	113.77%	104.69%	100.50%	102.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	473,857	481,681	484,829	471,886	496,623	481,282	474,161	-0.04%
YoY %	-1.62%	-0.65%	2.74%	-4.98%	3.19%	1.50%	-	-
Horiz. %	99.94%	101.59%	102.25%	99.52%	104.74%	101.50%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	33,903	35,323	35,303	41,187	39,227	35,301	35,297	-2.64%
YoY %	-4.02%	0.06%	-14.29%	5.00%	11.12%	0.01%	-	-
Horiz. %	96.05%	100.07%	100.02%	116.69%	111.13%	100.01%	100.00%	-
Div Payout %	73.95%	57.65%	35.63%	66.74%	42.24%	39.76%	30.76%	-
YoY %	28.27%	61.80%	-46.61%	58.00%	6.24%	29.26%	-	-
Horiz. %	240.41%	187.42%	115.83%	216.97%	137.32%	129.26%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	473,857	481,681	484,829	471,886	496,623	481,282	474,161	-0.04%
YoY %	-1.62%	-0.65%	2.74%	-4.98%	3.19%	1.50%	-	-
Horiz. %	99.94%	101.59%	102.25%	99.52%	104.74%	101.50%	100.00%	-
NOSH	258,938	258,968	117,676	117,677	117,683	117,672	117,657	69.11%
YoY %	-0.01%	120.07%	-0.00%	-0.01%	0.01%	0.01%	-	-
Horiz. %	220.08%	220.10%	100.02%	100.02%	100.02%	100.01%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	2.57%	3.34%	5.03%	3.49%	5.31%	5.00%	6.51%	-
YoY %	-23.05%	-33.60%	44.13%	-34.27%	6.20%	-23.20%	-	-
Horiz. %	39.48%	51.31%	77.27%	53.61%	81.57%	76.80%	100.00%	-
ROE	9.68%	12.72%	20.44%	13.08%	18.70%	18.45%	24.20%	-
YoY %	-23.90%	-37.77%	56.27%	-30.05%	1.36%	-23.76%	-	-
Horiz. %	40.00%	52.56%	84.46%	54.05%	77.27%	76.24%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	709.97	724.39	1,700.72	1,540.10	1,506.80	1,535.58	1,518.79	-39.74%
YoY %	-1.99%	-57.41%	10.43%	2.21%	-1.87%	1.11%	-	-
Horiz. %	46.75%	47.70%	111.98%	101.40%	99.21%	101.11%	100.00%	-
EPS	17.71	23.66	84.20	52.44	78.91	75.46	97.52	-67.89%
YoY %	-25.15%	-71.90%	60.56%	-33.54%	4.57%	-22.62%	-	-
Horiz. %	18.16%	24.26%	86.34%	53.77%	80.92%	77.38%	100.00%	-
DPS	13.09	13.64	30.00	35.00	33.33	30.00	30.00	-42.44%
YoY %	-4.03%	-54.53%	-14.29%	5.01%	11.10%	0.00%	-	-
Horiz. %	43.63%	45.47%	100.00%	116.67%	111.10%	100.00%	100.00%	-
NAPS	1.83	1.86	4.12	4.01	4.22	4.09	4.03	-40.89%
YoY %	-1.61%	-54.85%	2.74%	-4.98%	3.18%	1.49%	-	-
Horiz. %	45.41%	46.15%	102.23%	99.50%	104.71%	101.49%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 117,715
RPS	127.56	130.16	138.86	125.75	123.04	125.38	123.99	1.90%
YoY %	-2.00%	-6.27%	10.43%	2.20%	-1.87%	1.12%	-	-
Horiz. %	102.88%	104.98%	111.99%	101.42%	99.23%	101.12%	100.00%	-
EPS	3.18	4.25	6.87	4.28	6.44	6.16	7.96	-45.72%
YoY %	-25.18%	-38.14%	60.51%	-33.54%	4.55%	-22.61%	-	-
Horiz. %	39.95%	53.39%	86.31%	53.77%	80.90%	77.39%	100.00%	-
DPS	2.35	2.45	2.45	2.86	2.72	2.45	2.45	-2.73%
YoY %	-4.08%	0.00%	-14.34%	5.15%	11.02%	0.00%	-	-
Horiz. %	95.92%	100.00%	100.00%	116.73%	111.02%	100.00%	100.00%	-
NAPS	0.3288	0.3342	0.3364	0.3274	0.3446	0.3339	0.329	-0.04%
YoY %	-1.62%	-0.65%	2.75%	-4.99%	3.20%	1.49%	-	-
Horiz. %	99.94%	101.58%	102.25%	99.51%	104.74%	101.49%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	4.82	4.49	8.26	8.10	7.55	10.18	5.90	-
P/RPS	0.68	0.62	0.49	0.53	0.50	0.66	0.39	44.81%
YoY %	9.68%	26.53%	-7.55%	6.00%	-24.24%	69.23%	-	-
Horiz. %	174.36%	158.97%	125.64%	135.90%	128.21%	169.23%	100.00%	-
P/EPS	27.22	18.98	9.81	15.45	9.57	13.49	6.05	172.28%
YoY %	43.41%	93.48%	-36.50%	61.44%	-29.06%	122.98%	-	-
Horiz. %	449.92%	313.72%	162.15%	255.37%	158.18%	222.98%	100.00%	-
EY	3.67	5.27	10.19	6.47	10.45	7.41	16.53	-63.30%
YoY %	-30.36%	-48.28%	57.50%	-38.09%	41.03%	-55.17%	-	-
Horiz. %	22.20%	31.88%	61.65%	39.14%	63.22%	44.83%	100.00%	-
DY	2.72	3.04	3.63	4.32	4.42	2.95	5.08	-34.03%
YoY %	-10.53%	-16.25%	-15.97%	-2.26%	49.83%	-41.93%	-	-
Horiz. %	53.54%	59.84%	71.46%	85.04%	87.01%	58.07%	100.00%	-
P/NAPS	2.63	2.41	2.00	2.02	1.79	2.49	1.46	47.99%
YoY %	9.13%	20.50%	-0.99%	12.85%	-28.11%	70.55%	-	-
Horiz. %	180.14%	165.07%	136.99%	138.36%	122.60%	170.55%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	19/11/13	16/08/13	15/05/13	18/02/13	06/11/12	08/08/12	03/05/12	-
Price	4.72	4.66	9.26	7.80	8.25	8.83	5.90	-
P/RPS	0.66	0.64	0.54	0.51	0.55	0.58	0.39	41.96%
YoY %	3.12%	18.52%	5.88%	-7.27%	-5.17%	48.72%	-	-
Horiz. %	169.23%	164.10%	138.46%	130.77%	141.03%	148.72%	100.00%	-
P/EPS	26.66	19.70	11.00	14.87	10.46	11.70	6.05	168.54%
YoY %	35.33%	79.09%	-26.03%	42.16%	-10.60%	93.39%	-	-
Horiz. %	440.66%	325.62%	181.82%	245.79%	172.89%	193.39%	100.00%	-
EY	3.75	5.08	9.09	6.72	9.56	8.55	16.53	-62.76%
YoY %	-26.18%	-44.11%	35.27%	-29.71%	11.81%	-48.28%	-	-
Horiz. %	22.69%	30.73%	54.99%	40.65%	57.83%	51.72%	100.00%	-
DY	2.77	2.93	3.24	4.49	4.04	3.40	5.08	-33.23%
YoY %	-5.46%	-9.57%	-27.84%	11.14%	18.82%	-33.07%	-	-
Horiz. %	54.53%	57.68%	63.78%	88.39%	79.53%	66.93%	100.00%	-
P/NAPS	2.58	2.51	2.25	1.95	1.95	2.16	1.46	46.11%
YoY %	2.79%	11.56%	15.38%	0.00%	-9.72%	47.95%	-	-
Horiz. %	176.71%	171.92%	154.11%	133.56%	133.56%	147.95%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:00:00

EMA 5

30 Mins

SELL

2024-04-19 16:00:00

EMA 5

10 Mins

SELL

2024-04-19 15:45:00

EMA 5

5 Mins

SELL

2024-04-19 15:40:00

ADX

10 Mins

SELL

2024-04-19 15:40:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

830

MPI

MALAYSIAN PACIFIC INDUSTRIES

701

PTRANS

PERAK TRANSIT BERHAD

696

HLIND

HONG LEONG INDUSTRIES BHD

641

MAYBANK

MALAYAN BANKING BHD

560

YTLPOWR

YTL POWER INTERNATIONAL BHD

415

PBBANK

PUBLIC BANK BHD

398

GENTING

GENTING BHD

395

HIBISCS

HIBISCUS PETROLEUM BHD

376

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

MYEG

0.77

-0.01

66,219,300

AWANTEC

0.22

-0.10

64,940,200

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More