[PHARMA] QoQ Annualized Quarter Result on 31-Mar-2019 [#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- 84.77%

YoY- 11.55%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	2,820,530	2,806,462	2,775,996	3,144,432	2,384,956	2,384,416	2,401,304	11.29%
YoY %	0.50%	1.10%	-11.72%	31.84%	0.02%	-0.70%	-	-
Horiz. %	117.46%	116.87%	115.60%	130.95%	99.32%	99.30%	100.00%	-
PBT	-191,865	62,145	85,448	120,972	70,220	77,706	81,354	-
YoY %	-408.74%	-27.27%	-29.37%	72.28%	-9.63%	-4.48%	-	-
Horiz. %	-235.84%	76.39%	105.03%	148.70%	86.31%	95.52%	100.00%	-
Tax	42,418	-23,097	-27,628	-42,380	-26,990	-26,160	-34,644	-
YoY %	283.65%	16.40%	34.81%	-57.02%	-3.17%	24.49%	-	-
Horiz. %	-122.44%	66.67%	79.75%	122.33%	77.91%	75.51%	100.00%	-
NP	-149,447	39,048	57,820	78,592	43,230	51,546	46,710	-
YoY %	-482.73%	-32.47%	-26.43%	81.80%	-16.13%	10.35%	-	-
Horiz. %	-319.95%	83.60%	123.79%	168.26%	92.55%	110.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-149,219	39,172	57,796	78,468	42,468	50,708	45,960	-
YoY %	-480.93%	-32.22%	-26.34%	84.77%	-16.25%	10.33%	-	-
Horiz. %	-324.67%	85.23%	125.75%	170.73%	92.40%	110.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	37.17%	32.33%	35.03%	38.44%	33.67%	42.58%	-
YoY %	-	14.97%	-7.71%	-8.87%	14.17%	-20.93%	-	-
Horiz. %	-	87.29%	75.93%	82.27%	90.28%	79.07%	100.00%	-
Total Cost	2,969,977	2,767,414	2,718,176	3,065,840	2,341,726	2,332,869	2,354,594	16.69%
YoY %	7.32%	1.81%	-11.34%	30.92%	0.38%	-0.92%	-	-
Horiz. %	126.14%	117.53%	115.44%	130.21%	99.45%	99.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	336,573	516,387	518,564	528,825	509,862	522,618	519,642	-25.08%
YoY %	-34.82%	-0.42%	-1.94%	3.72%	-2.44%	0.57%	-	-
Horiz. %	64.77%	99.37%	99.79%	101.77%	98.12%	100.57%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	22,177	29,557	44,299	62,521	41,621	48,535	46,767	-39.10%
YoY %	-24.97%	-33.28%	-29.15%	50.22%	-14.25%	3.78%	-	-
Horiz. %	47.42%	63.20%	94.72%	133.69%	89.00%	103.78%	100.00%	-
Div Payout %	0.00%	75.46%	76.65%	79.68%	98.01%	95.71%	101.76%	-
YoY %	0.00%	-1.55%	-3.80%	-18.70%	2.40%	-5.95%	-	-
Horiz. %	0.00%	74.15%	75.32%	78.30%	96.31%	94.05%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	336,573	516,387	518,564	528,825	509,862	522,618	519,642	-25.08%
YoY %	-34.82%	-0.42%	-1.94%	3.72%	-2.44%	0.57%	-	-
Horiz. %	64.77%	99.37%	99.79%	101.77%	98.12%	100.57%	100.00%	-
NOSH	261,229	261,229	261,229	260,505	260,505	260,505	259,821	0.35%
YoY %	0.00%	0.00%	0.28%	0.00%	0.00%	0.26%	-	-
Horiz. %	100.54%	100.54%	100.54%	100.26%	100.26%	100.26%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	-5.30%	1.39%	2.08%	2.50%	1.81%	2.16%	1.95%	-
YoY %	-481.29%	-33.17%	-16.80%	38.12%	-16.20%	10.77%	-	-
Horiz. %	-271.79%	71.28%	106.67%	128.21%	92.82%	110.77%	100.00%	-
ROE	-44.33%	7.59%	11.15%	14.84%	8.33%	9.70%	8.84%	-
YoY %	-684.06%	-31.93%	-24.87%	78.15%	-14.12%	9.73%	-	-
Horiz. %	-501.47%	85.86%	126.13%	167.87%	94.23%	109.73%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	1,081.04	1,076.09	1,065.29	1,207.05	916.82	917.05	924.21	10.98%
YoY %	0.46%	1.01%	-11.74%	31.66%	-0.03%	-0.77%	-	-
Horiz. %	116.97%	116.43%	115.26%	130.60%	99.20%	99.23%	100.00%	-
EPS	-57.19	15.01	22.18	30.12	16.33	19.51	17.68	-
YoY %	-481.01%	-32.33%	-26.36%	84.45%	-16.30%	10.35%	-	-
Horiz. %	-323.47%	84.90%	125.45%	170.36%	92.36%	110.35%	100.00%	-
DPS	8.50	11.33	17.00	24.00	16.00	18.67	18.00	-39.27%
YoY %	-24.98%	-33.35%	-29.17%	50.00%	-14.30%	3.72%	-	-
Horiz. %	47.22%	62.94%	94.44%	133.33%	88.89%	103.72%	100.00%	-
NAPS	1.29	1.98	1.99	2.03	1.96	2.01	2.00	-25.28%
YoY %	-34.85%	-0.50%	-1.97%	3.57%	-2.49%	0.50%	-	-
Horiz. %	64.50%	99.00%	99.50%	101.50%	98.00%	100.50%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 260,505
RPS	195.70	194.73	192.61	218.18	165.48	165.44	166.61	11.29%
YoY %	0.50%	1.10%	-11.72%	31.85%	0.02%	-0.70%	-	-
Horiz. %	117.46%	116.88%	115.61%	130.95%	99.32%	99.30%	100.00%	-
EPS	-10.35	2.72	4.01	5.44	2.95	3.52	3.19	-
YoY %	-480.51%	-32.17%	-26.29%	84.41%	-16.19%	10.34%	-	-
Horiz. %	-324.45%	85.27%	125.71%	170.53%	92.48%	110.34%	100.00%	-
DPS	1.54	2.05	3.07	4.34	2.89	3.37	3.24	-39.01%
YoY %	-24.88%	-33.22%	-29.26%	50.17%	-14.24%	4.01%	-	-
Horiz. %	47.53%	63.27%	94.75%	133.95%	89.20%	104.01%	100.00%	-
NAPS	0.2335	0.3583	0.3598	0.3669	0.3538	0.3626	0.3606	-25.09%
YoY %	-34.83%	-0.42%	-1.94%	3.70%	-2.43%	0.55%	-	-
Horiz. %	64.75%	99.36%	99.78%	101.75%	98.11%	100.55%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	2.06	2.44	2.84	2.27	2.78	2.89	2.88	-
P/RPS	0.19	0.23	0.27	0.19	0.30	0.32	0.31	-27.78%
YoY %	-17.39%	-14.81%	42.11%	-36.67%	-6.25%	3.23%	-	-
Horiz. %	61.29%	74.19%	87.10%	61.29%	96.77%	103.23%	100.00%	-
P/EPS	-3.60	16.25	12.80	7.54	17.03	14.82	16.28	-
YoY %	-122.15%	26.95%	69.76%	-55.73%	14.91%	-8.97%	-	-
Horiz. %	-22.11%	99.82%	78.62%	46.31%	104.61%	91.03%	100.00%	-
EY	-27.76	6.16	7.81	13.27	5.87	6.75	6.14	-
YoY %	-550.65%	-21.13%	-41.15%	126.06%	-13.04%	9.93%	-	-
Horiz. %	-452.12%	100.33%	127.20%	216.12%	95.60%	109.93%	100.00%	-
DY	4.13	4.64	5.99	10.57	5.76	6.46	6.25	-24.07%
YoY %	-10.99%	-22.54%	-43.33%	83.51%	-10.84%	3.36%	-	-
Horiz. %	66.08%	74.24%	95.84%	169.12%	92.16%	103.36%	100.00%	-
P/NAPS	1.60	1.23	1.43	1.12	1.42	1.44	1.44	7.25%
YoY %	30.08%	-13.99%	27.68%	-21.13%	-1.39%	0.00%	-	-
Horiz. %	111.11%	85.42%	99.31%	77.78%	98.61%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	20/02/20	20/11/19	23/08/19	16/05/19	21/02/19	19/11/18	17/08/18	-
Price	2.04	2.21	2.66	2.36	2.76	3.09	3.11	-
P/RPS	0.19	0.21	0.25	0.20	0.30	0.34	0.34	-32.08%
YoY %	-9.52%	-16.00%	25.00%	-33.33%	-11.76%	0.00%	-	-
Horiz. %	55.88%	61.76%	73.53%	58.82%	88.24%	100.00%	100.00%	-
P/EPS	-3.57	14.71	11.99	7.83	16.91	15.84	17.58	-
YoY %	-124.27%	22.69%	53.13%	-53.70%	6.76%	-9.90%	-	-
Horiz. %	-20.31%	83.67%	68.20%	44.54%	96.19%	90.10%	100.00%	-
EY	-28.04	6.80	8.34	12.76	5.92	6.31	5.69	-
YoY %	-512.35%	-18.47%	-34.64%	115.54%	-6.18%	10.90%	-	-
Horiz. %	-492.79%	119.51%	146.57%	224.25%	104.04%	110.90%	100.00%	-
DY	4.17	5.13	6.39	10.17	5.80	6.04	5.79	-19.60%
YoY %	-18.71%	-19.72%	-37.17%	75.34%	-3.97%	4.32%	-	-
Horiz. %	72.02%	88.60%	110.36%	175.65%	100.17%	104.32%	100.00%	-
P/NAPS	1.58	1.12	1.34	1.16	1.41	1.54	1.56	0.85%
YoY %	41.07%	-16.42%	15.52%	-17.73%	-8.44%	-1.28%	-	-
Horiz. %	101.28%	71.79%	85.90%	74.36%	90.38%	98.72%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos