[PHARMA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

19-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 65.5%

YoY- 18.76%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	1,387,998	786,108	2,384,956	1,788,312	1,200,652	617,923	2,323,960	-29.14%
YoY %	76.57%	-67.04%	33.36%	48.95%	94.30%	-73.41%	-	-
Horiz. %	59.73%	33.83%	102.62%	76.95%	51.66%	26.59%	100.00%	-
PBT	42,724	30,243	70,220	58,280	40,677	28,707	73,064	-30.14%
YoY %	41.27%	-56.93%	20.49%	43.28%	41.70%	-60.71%	-	-
Horiz. %	58.47%	41.39%	96.11%	79.77%	55.67%	39.29%	100.00%	-
Tax	-13,814	-10,595	-26,990	-19,620	-17,322	-11,118	-17,977	-16.14%
YoY %	-30.38%	60.74%	-37.56%	-13.27%	-55.80%	38.15%	-	-
Horiz. %	76.84%	58.94%	150.14%	109.14%	96.36%	61.85%	100.00%	-
NP	28,910	19,648	43,230	38,660	23,355	17,589	55,087	-35.01%
YoY %	47.14%	-54.55%	11.82%	65.53%	32.78%	-68.07%	-	-
Horiz. %	52.48%	35.67%	78.48%	70.18%	42.40%	31.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,898	19,617	42,468	38,031	22,980	17,586	53,823	-34.01%
YoY %	47.31%	-53.81%	11.67%	65.50%	30.67%	-67.33%	-	-
Horiz. %	53.69%	36.45%	78.90%	70.66%	42.70%	32.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.33%	35.03%	38.44%	33.67%	42.58%	38.73%	24.60%	-
YoY %	-7.71%	-8.87%	14.17%	-20.93%	9.94%	57.44%	-	-
Horiz. %	131.42%	142.40%	156.26%	136.87%	173.09%	157.44%	100.00%	-
Total Cost	1,359,088	766,460	2,341,726	1,749,652	1,177,297	600,334	2,268,873	-29.00%
YoY %	77.32%	-67.27%	33.84%	48.62%	96.11%	-73.54%	-	-
Horiz. %	59.90%	33.78%	103.21%	77.12%	51.89%	26.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	518,564	528,825	509,862	522,618	519,642	524,838	526,888	-1.05%
YoY %	-1.94%	3.72%	-2.44%	0.57%	-0.99%	-0.39%	-	-
Horiz. %	98.42%	100.37%	96.77%	99.19%	98.62%	99.61%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	22,149	15,630	41,621	36,401	23,383	12,991	49,314	-41.43%
YoY %	41.71%	-62.45%	14.34%	55.67%	79.99%	-73.66%	-	-
Horiz. %	44.91%	31.69%	84.40%	73.81%	47.42%	26.34%	100.00%	-
Div Payout %	76.65%	79.68%	98.01%	95.71%	101.76%	73.87%	91.62%	-
YoY %	-3.80%	-18.70%	2.40%	-5.95%	37.76%	-19.37%	-	-
Horiz. %	83.66%	86.97%	106.97%	104.46%	111.07%	80.63%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	518,564	528,825	509,862	522,618	519,642	524,838	526,888	-1.05%
YoY %	-1.94%	3.72%	-2.44%	0.57%	-0.99%	-0.39%	-	-
Horiz. %	98.42%	100.37%	96.77%	99.19%	98.62%	99.61%	100.00%	-
NOSH	261,229	260,505	260,505	260,505	259,821	259,821	259,821	0.36%
YoY %	0.28%	0.00%	0.00%	0.26%	0.00%	0.00%	-	-
Horiz. %	100.54%	100.26%	100.26%	100.26%	100.00%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	2.08%	2.50%	1.81%	2.16%	1.95%	2.85%	2.37%	-
YoY %	-16.80%	38.12%	-16.20%	10.77%	-31.58%	20.25%	-	-
Horiz. %	87.76%	105.49%	76.37%	91.14%	82.28%	120.25%	100.00%	-
ROE	5.57%	3.71%	8.33%	7.28%	4.42%	3.35%	10.22%	-
YoY %	50.13%	-55.46%	14.42%	64.71%	31.94%	-67.22%	-	-
Horiz. %	54.50%	36.30%	81.51%	71.23%	43.25%	32.78%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	532.65	301.76	916.82	687.79	462.11	237.83	895.38	-29.33%
YoY %	76.51%	-67.09%	33.30%	48.84%	94.30%	-73.44%	-	-
Horiz. %	59.49%	33.70%	102.39%	76.82%	51.61%	26.56%	100.00%	-
EPS	11.09	7.53	16.33	14.63	8.84	6.77	20.74	-34.19%
YoY %	47.28%	-53.89%	11.62%	65.50%	30.58%	-67.36%	-	-
Horiz. %	53.47%	36.31%	78.74%	70.54%	42.62%	32.64%	100.00%	-
DPS	8.50	6.00	16.00	14.00	9.00	5.00	19.00	-41.59%
YoY %	41.67%	-62.50%	14.29%	55.56%	80.00%	-73.68%	-	-
Horiz. %	44.74%	31.58%	84.21%	73.68%	47.37%	26.32%	100.00%	-
NAPS	1.99	2.03	1.96	2.01	2.00	2.02	2.03	-1.32%
YoY %	-1.97%	3.57%	-2.49%	0.50%	-0.99%	-0.49%	-	-
Horiz. %	98.03%	100.00%	96.55%	99.01%	98.52%	99.51%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 260,505
RPS	96.31	54.54	165.48	124.08	83.31	42.87	161.25	-29.14%
YoY %	76.59%	-67.04%	33.37%	48.94%	94.33%	-73.41%	-	-
Horiz. %	59.73%	33.82%	102.62%	76.95%	51.67%	26.59%	100.00%	-
EPS	2.01	1.36	2.95	2.64	1.59	1.22	3.73	-33.85%
YoY %	47.79%	-53.90%	11.74%	66.04%	30.33%	-67.29%	-	-
Horiz. %	53.89%	36.46%	79.09%	70.78%	42.63%	32.71%	100.00%	-
DPS	1.54	1.08	2.89	2.53	1.62	0.90	3.42	-41.33%
YoY %	42.59%	-62.63%	14.23%	56.17%	80.00%	-73.68%	-	-
Horiz. %	45.03%	31.58%	84.50%	73.98%	47.37%	26.32%	100.00%	-
NAPS	0.3598	0.3669	0.3538	0.3626	0.3606	0.3642	0.3656	-1.06%
YoY %	-1.94%	3.70%	-2.43%	0.55%	-0.99%	-0.38%	-	-
Horiz. %	98.41%	100.36%	96.77%	99.18%	98.63%	99.62%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	2.84	2.27	2.78	2.89	2.88	4.28	4.60	-
P/RPS	0.53	0.75	0.30	0.42	0.62	1.80	0.51	2.60%
YoY %	-29.33%	150.00%	-28.57%	-32.26%	-65.56%	252.94%	-	-
Horiz. %	103.92%	147.06%	58.82%	82.35%	121.57%	352.94%	100.00%	-
P/EPS	25.61	30.14	17.03	19.76	32.56	63.23	22.18	10.08%
YoY %	-15.03%	76.98%	-13.82%	-39.31%	-48.51%	185.08%	-	-
Horiz. %	115.46%	135.89%	76.78%	89.09%	146.80%	285.08%	100.00%	-
EY	3.90	3.32	5.87	5.06	3.07	1.58	4.51	-9.25%
YoY %	17.47%	-43.44%	16.01%	64.82%	94.30%	-64.97%	-	-
Horiz. %	86.47%	73.61%	130.16%	112.20%	68.07%	35.03%	100.00%	-
DY	2.99	2.64	5.76	4.84	3.13	1.17	4.13	-19.42%
YoY %	13.26%	-54.17%	19.01%	54.63%	167.52%	-71.67%	-	-
Horiz. %	72.40%	63.92%	139.47%	117.19%	75.79%	28.33%	100.00%	-
P/NAPS	1.43	1.12	1.42	1.44	1.44	2.12	2.27	-26.57%
YoY %	27.68%	-21.13%	-1.39%	0.00%	-32.08%	-6.61%	-	-
Horiz. %	63.00%	49.34%	62.56%	63.44%	63.44%	93.39%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	23/08/19	16/05/19	21/02/19	19/11/18	17/08/18	16/05/18	27/02/18	-
Price	2.66	2.36	2.76	3.09	3.11	4.07	4.04	-
P/RPS	0.50	0.78	0.30	0.45	0.67	1.71	0.45	7.29%
YoY %	-35.90%	160.00%	-33.33%	-32.84%	-60.82%	280.00%	-	-
Horiz. %	111.11%	173.33%	66.67%	100.00%	148.89%	380.00%	100.00%	-
P/EPS	23.99	31.34	16.91	21.13	35.16	60.13	19.48	14.93%
YoY %	-23.45%	85.33%	-19.97%	-39.90%	-41.53%	208.68%	-	-
Horiz. %	123.15%	160.88%	86.81%	108.47%	180.49%	308.68%	100.00%	-
EY	4.17	3.19	5.92	4.73	2.84	1.66	5.13	-12.93%
YoY %	30.72%	-46.11%	25.16%	66.55%	71.08%	-67.64%	-	-
Horiz. %	81.29%	62.18%	115.40%	92.20%	55.36%	32.36%	100.00%	-
DY	3.20	2.54	5.80	4.53	2.89	1.23	4.70	-22.66%
YoY %	25.98%	-56.21%	28.04%	56.75%	134.96%	-73.83%	-	-
Horiz. %	68.09%	54.04%	123.40%	96.38%	61.49%	26.17%	100.00%	-
P/NAPS	1.34	1.16	1.41	1.54	1.56	2.01	1.99	-23.23%
YoY %	15.52%	-17.73%	-8.44%	-1.28%	-22.39%	1.01%	-	-
Horiz. %	67.34%	58.29%	70.85%	77.39%	78.39%	101.01%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:50:00

EMA 5

10 Mins

SELL

2024-05-20 16:50:00

ADX

5 Mins

SELL

2024-05-20 16:10:00

EMA 5

5 Mins

SELL

2024-05-20 16:00:00

EMA 5

Hourly

SELL

2024-05-20 15:50:00

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

319

PTRANS

PERAK TRANSIT BERHAD

315

MBSB

MALAYSIA BUILDING SOCIETY BHD

292

TOPGLOV

TOP GLOVE CORPORATION BHD

268

YTLPOWR

YTL POWER INTERNATIONAL BHD

248

PBBANK

PUBLIC BANK BHD

215

GENTING

GENTING BHD

212

DNEX

DAGANG NEXCHANGE BERHAD

208

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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