[PHARMA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

21-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 60.93%

YoY- 37.72%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Cumulative Result
Revenue	471,904	2,122,933	1,495,830	993,744	468,672	1,946,639	1,378,779	-51.10%
YoY %	-77.77%	41.92%	50.52%	112.03%	-75.92%	41.19%	-	-
Horiz. %	34.23%	153.97%	108.49%	72.07%	33.99%	141.19%	100.00%	-
PBT	38,612	125,580	87,726	62,781	38,159	92,997	59,990	-25.47%
YoY %	-69.25%	43.15%	39.73%	64.52%	-58.97%	55.02%	-	-
Horiz. %	64.36%	209.33%	146.23%	104.65%	63.61%	155.02%	100.00%	-
Tax	-6,686	-31,355	-30,122	-20,178	-11,513	-36,236	-24,496	-57.95%
YoY %	78.68%	-4.09%	-49.28%	-75.26%	68.23%	-47.93%	-	-
Horiz. %	27.29%	128.00%	122.97%	82.37%	47.00%	147.93%	100.00%	-
NP	31,926	94,225	57,604	42,603	26,646	56,761	35,494	-6.82%
YoY %	-66.12%	63.57%	35.21%	59.89%	-53.06%	59.92%	-	-
Horiz. %	89.95%	265.47%	162.29%	120.03%	75.07%	159.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,794	93,844	57,147	42,192	26,217	55,200	34,387	-5.09%
YoY %	-66.12%	64.22%	35.45%	60.93%	-52.51%	60.53%	-	-
Horiz. %	92.46%	272.91%	166.19%	122.70%	76.24%	160.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.32%	24.97%	34.34%	32.14%	30.17%	38.96%	40.83%	-
YoY %	-30.64%	-27.29%	6.85%	6.53%	-22.56%	-4.58%	-	-
Horiz. %	42.42%	61.16%	84.10%	78.72%	73.89%	95.42%	100.00%	-
Total Cost	439,978	2,028,708	1,438,226	951,141	442,026	1,889,878	1,343,285	-52.51%
YoY %	-78.31%	41.06%	51.21%	115.18%	-76.61%	40.69%	-	-
Horiz. %	32.75%	151.03%	107.07%	70.81%	32.91%	140.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	528,173	525,526	507,513	502,162	515,022	486,754	473,857	7.50%
YoY %	0.50%	3.55%	1.07%	-2.50%	5.81%	2.72%	-	-
Horiz. %	111.46%	110.90%	107.10%	105.97%	108.69%	102.72%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	18,123	72,486	41,429	20,707	10,352	41,477	25,427	-20.22%
YoY %	-75.00%	74.96%	100.07%	100.03%	-75.04%	63.12%	-	-
Horiz. %	71.27%	285.07%	162.93%	81.44%	40.71%	163.12%	100.00%	-
Div Payout %	57.00%	77.24%	72.50%	49.08%	39.49%	75.14%	73.95%	-
YoY %	-26.20%	6.54%	47.72%	24.28%	-47.44%	1.61%	-	-
Horiz. %	77.08%	104.45%	98.04%	66.37%	53.40%	101.61%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	528,173	525,526	507,513	502,162	515,022	486,754	473,857	7.50%
YoY %	0.50%	3.55%	1.07%	-2.50%	5.81%	2.72%	-	-
Horiz. %	111.46%	110.90%	107.10%	105.97%	108.69%	102.72%	100.00%	-
NOSH	258,908	258,880	258,935	258,846	258,805	258,911	258,938	-0.00%
YoY %	0.01%	-0.02%	0.03%	0.02%	-0.04%	-0.01%	-	-
Horiz. %	99.99%	99.98%	100.00%	99.96%	99.95%	99.99%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	6.77%	4.44%	3.85%	4.29%	5.69%	2.92%	2.57%	-
YoY %	52.48%	15.32%	-10.26%	-24.60%	94.86%	13.62%	-	-
Horiz. %	263.42%	172.76%	149.81%	166.93%	221.40%	113.62%	100.00%	-
ROE	6.02%	17.86%	11.26%	8.40%	5.09%	11.34%	7.26%	-
YoY %	-66.29%	58.61%	34.05%	65.03%	-55.11%	56.20%	-	-
Horiz. %	82.92%	246.01%	155.10%	115.70%	70.11%	156.20%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	182.27	820.05	577.69	383.91	181.09	751.85	532.47	-51.09%
YoY %	-77.77%	41.95%	50.48%	112.00%	-75.91%	41.20%	-	-
Horiz. %	34.23%	154.01%	108.49%	72.10%	34.01%	141.20%	100.00%	-
EPS	12.28	36.25	22.07	16.30	10.13	21.32	13.28	-5.08%
YoY %	-66.12%	64.25%	35.40%	60.91%	-52.49%	60.54%	-	-
Horiz. %	92.47%	272.97%	166.19%	122.74%	76.28%	160.54%	100.00%	-
DPS	7.00	28.00	16.00	8.00	4.00	16.02	9.82	-20.21%
YoY %	-75.00%	75.00%	100.00%	100.00%	-75.03%	63.14%	-	-
Horiz. %	71.28%	285.13%	162.93%	81.47%	40.73%	163.14%	100.00%	-
NAPS	2.04	2.03	1.96	1.94	1.99	1.88	1.83	7.51%
YoY %	0.49%	3.57%	1.03%	-2.51%	5.85%	2.73%	-	-
Horiz. %	111.48%	110.93%	107.10%	106.01%	108.74%	102.73%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 258,914
RPS	32.74	147.30	103.79	68.95	32.52	135.07	95.67	-51.10%
YoY %	-77.77%	41.92%	50.53%	112.02%	-75.92%	41.18%	-	-
Horiz. %	34.22%	153.97%	108.49%	72.07%	33.99%	141.18%	100.00%	-
EPS	2.21	6.51	3.97	2.93	1.82	3.83	2.39	-5.09%
YoY %	-66.05%	63.98%	35.49%	60.99%	-52.48%	60.25%	-	-
Horiz. %	92.47%	272.38%	166.11%	122.59%	76.15%	160.25%	100.00%	-
DPS	1.26	5.03	2.87	1.44	0.72	2.88	1.76	-19.98%
YoY %	-74.95%	75.26%	99.31%	100.00%	-75.00%	63.64%	-	-
Horiz. %	71.59%	285.80%	163.07%	81.82%	40.91%	163.64%	100.00%	-
NAPS	0.3665	0.3646	0.3521	0.3484	0.3573	0.3377	0.3288	7.51%
YoY %	0.52%	3.55%	1.06%	-2.49%	5.80%	2.71%	-	-
Horiz. %	111.47%	110.89%	107.09%	105.96%	108.67%	102.71%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	6.00	4.58	4.63	4.61	4.46	4.45	4.82	-
P/RPS	3.29	0.56	0.80	1.20	2.46	0.59	0.91	135.74%
YoY %	487.50%	-30.00%	-33.33%	-51.22%	316.95%	-35.16%	-	-
Horiz. %	361.54%	61.54%	87.91%	131.87%	270.33%	64.84%	100.00%	-
P/EPS	48.86	12.63	20.98	28.28	44.03	20.87	36.30	21.92%
YoY %	286.86%	-39.80%	-25.81%	-35.77%	110.97%	-42.51%	-	-
Horiz. %	134.60%	34.79%	57.80%	77.91%	121.29%	57.49%	100.00%	-
EY	2.05	7.91	4.77	3.54	2.27	4.79	2.76	-17.99%
YoY %	-74.08%	65.83%	34.75%	55.95%	-52.61%	73.55%	-	-
Horiz. %	74.28%	286.59%	172.83%	128.26%	82.25%	173.55%	100.00%	-
DY	1.17	6.11	3.46	1.74	0.90	3.60	2.04	-30.99%
YoY %	-80.85%	76.59%	98.85%	93.33%	-75.00%	76.47%	-	-
Horiz. %	57.35%	299.51%	169.61%	85.29%	44.12%	176.47%	100.00%	-
P/NAPS	2.94	2.26	2.36	2.38	2.24	2.37	2.63	7.71%
YoY %	30.09%	-4.24%	-0.84%	6.25%	-5.49%	-9.89%	-	-
Horiz. %	111.79%	85.93%	89.73%	90.49%	85.17%	90.11%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	18/05/15	23/02/15	21/11/14	21/08/14	14/05/14	24/02/14	19/11/13	-
Price	6.91	5.28	4.45	4.62	4.70	4.29	4.72	-
P/RPS	3.79	0.64	0.77	1.20	2.60	0.57	0.89	162.95%
YoY %	492.19%	-16.88%	-35.83%	-53.85%	356.14%	-35.96%	-	-
Horiz. %	425.84%	71.91%	86.52%	134.83%	292.13%	64.04%	100.00%	-
P/EPS	56.27	14.57	20.16	28.34	46.40	20.12	35.54	35.88%
YoY %	286.20%	-27.73%	-28.86%	-38.92%	130.62%	-43.39%	-	-
Horiz. %	158.33%	41.00%	56.72%	79.74%	130.56%	56.61%	100.00%	-
EY	1.78	6.87	4.96	3.53	2.16	4.97	2.81	-26.26%
YoY %	-74.09%	38.51%	40.51%	63.43%	-56.54%	76.87%	-	-
Horiz. %	63.35%	244.48%	176.51%	125.62%	76.87%	176.87%	100.00%	-
DY	1.01	5.30	3.60	1.73	0.85	3.73	2.08	-38.24%
YoY %	-80.94%	47.22%	108.09%	103.53%	-77.21%	79.33%	-	-
Horiz. %	48.56%	254.81%	173.08%	83.17%	40.87%	179.33%	100.00%	-
P/NAPS	3.39	2.60	2.27	2.38	2.36	2.28	2.58	19.98%
YoY %	30.38%	14.54%	-4.62%	0.85%	3.51%	-11.63%	-	-
Horiz. %	131.40%	100.78%	87.98%	92.25%	91.47%	88.37%	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