[PHARMA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

19-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- 115.01%

YoY- 14.18%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Cumulative Result
Revenue	2,725,071	2,090,488	1,465,684	819,921	2,820,530	2,104,847	1,387,998	56.47%
YoY %	30.36%	42.63%	78.76%	-70.93%	34.00%	51.65%	-	-
Horiz. %	196.33%	150.61%	105.60%	59.07%	203.21%	151.65%	100.00%	-
PBT	35,793	49,299	45,206	30,880	-191,865	46,609	42,724	-11.08%
YoY %	-27.40%	9.05%	46.39%	116.09%	-511.65%	9.09%	-	-
Horiz. %	83.78%	115.39%	105.81%	72.28%	-449.08%	109.09%	100.00%	-
Tax	-9,524	-15,983	-13,184	-8,465	42,418	-17,323	-13,814	-21.86%
YoY %	40.41%	-21.23%	-55.75%	-119.96%	344.87%	-25.40%	-	-
Horiz. %	68.94%	115.70%	95.44%	61.28%	-307.07%	125.40%	100.00%	-
NP	26,269	33,316	32,022	22,415	-149,447	29,286	28,910	-6.15%
YoY %	-21.15%	4.04%	42.86%	115.00%	-610.30%	1.30%	-	-
Horiz. %	90.86%	115.24%	110.76%	77.53%	-516.94%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,489	33,820	32,378	22,399	-149,219	29,379	28,898	-3.26%
YoY %	-18.72%	4.45%	44.55%	115.01%	-607.91%	1.66%	-	-
Horiz. %	95.12%	117.03%	112.04%	77.51%	-516.36%	101.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.61%	32.42%	29.16%	27.41%	-	37.17%	32.33%	-
YoY %	-17.92%	11.18%	6.38%	0.00%	-	14.97%	-	-
Horiz. %	82.31%	100.28%	90.19%	84.78%	-	114.97%	100.00%	-
Total Cost	2,698,802	2,057,172	1,433,662	797,506	2,969,977	2,075,561	1,359,088	57.65%
YoY %	31.19%	43.49%	79.77%	-73.15%	43.09%	52.72%	-	-
Horiz. %	198.57%	151.36%	105.49%	58.68%	218.53%	152.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	337,298	345,040	357,891	350,047	336,573	516,387	518,564	-24.83%
YoY %	-2.24%	-3.59%	2.24%	4.00%	-34.82%	-0.42%	-	-
Horiz. %	65.04%	66.54%	69.02%	67.50%	64.90%	99.58%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	28,761	26,139	22,204	15,673	22,177	22,168	22,149	18.92%
YoY %	10.03%	17.72%	41.67%	-29.33%	0.04%	0.09%	-	-
Horiz. %	129.85%	118.01%	100.25%	70.76%	100.13%	100.09%	100.00%	-
Div Payout %	104.63%	77.29%	68.58%	69.98%	0.00%	75.46%	76.65%	-
YoY %	35.37%	12.70%	-2.00%	0.00%	0.00%	-1.55%	-	-
Horiz. %	136.50%	100.83%	89.47%	91.30%	0.00%	98.45%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	337,298	345,040	357,891	350,047	336,573	516,387	518,564	-24.83%
YoY %	-2.24%	-3.59%	2.24%	4.00%	-34.82%	-0.42%	-	-
Horiz. %	65.04%	66.54%	69.02%	67.50%	64.90%	99.58%	100.00%	-
NOSH	261,705	261,705	261,705	261,229	261,229	261,229	261,229	0.12%
YoY %	0.00%	0.00%	0.18%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.18%	100.18%	100.18%	100.00%	100.00%	100.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	0.96%	1.59%	2.18%	2.73%	-5.30%	1.39%	2.08%	-
YoY %	-39.62%	-27.06%	-20.15%	151.51%	-481.29%	-33.17%	-	-
Horiz. %	46.15%	76.44%	104.81%	131.25%	-254.81%	66.83%	100.00%	-
ROE	8.15%	9.80%	9.05%	6.40%	-44.33%	5.69%	5.57%	-
YoY %	-16.84%	8.29%	41.41%	114.44%	-879.09%	2.15%	-	-
Horiz. %	146.32%	175.94%	162.48%	114.90%	-795.87%	102.15%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	1,042.20	799.75	561.06	313.87	1,081.04	807.07	532.65	56.11%
YoY %	30.32%	42.54%	78.76%	-70.97%	33.95%	51.52%	-	-
Horiz. %	195.66%	150.15%	105.33%	58.93%	202.96%	151.52%	100.00%	-
EPS	10.51	12.94	12.39	8.57	-57.19	11.26	11.09	-3.50%
YoY %	-18.78%	4.44%	44.57%	114.99%	-607.90%	1.53%	-	-
Horiz. %	94.77%	116.68%	111.72%	77.28%	-515.69%	101.53%	100.00%	-
DPS	11.00	10.00	8.50	6.00	8.50	8.50	8.50	18.66%
YoY %	10.00%	17.65%	41.67%	-29.41%	0.00%	0.00%	-	-
Horiz. %	129.41%	117.65%	100.00%	70.59%	100.00%	100.00%	100.00%	-
NAPS	1.29	1.32	1.37	1.34	1.29	1.98	1.99	-24.99%
YoY %	-2.27%	-3.65%	2.24%	3.88%	-34.85%	-0.50%	-	-
Horiz. %	64.82%	66.33%	68.84%	67.34%	64.82%	99.50%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 261,229
RPS	189.08	145.05	101.70	56.89	195.70	146.05	96.31	56.46%
YoY %	30.36%	42.63%	78.77%	-70.93%	34.00%	51.65%	-	-
Horiz. %	196.32%	150.61%	105.60%	59.07%	203.20%	151.65%	100.00%	-
EPS	1.91	2.35	2.25	1.55	-10.35	2.04	2.01	-3.32%
YoY %	-18.72%	4.44%	45.16%	114.98%	-607.35%	1.49%	-	-
Horiz. %	95.02%	116.92%	111.94%	77.11%	-514.93%	101.49%	100.00%	-
DPS	2.00	1.81	1.54	1.09	1.54	1.54	1.54	18.94%
YoY %	10.50%	17.53%	41.28%	-29.22%	0.00%	0.00%	-	-
Horiz. %	129.87%	117.53%	100.00%	70.78%	100.00%	100.00%	100.00%	-
NAPS	0.234	0.2394	0.2483	0.2429	0.2335	0.3583	0.3598	-24.83%
YoY %	-2.26%	-3.58%	2.22%	4.03%	-34.83%	-0.42%	-	-
Horiz. %	65.04%	66.54%	69.01%	67.51%	64.90%	99.58%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	5.00	4.32	2.22	1.26	2.06	2.44	2.84	-
P/RPS	0.48	0.54	0.40	0.40	0.19	0.30	0.53	-6.36%
YoY %	-11.11%	35.00%	0.00%	110.53%	-36.67%	-43.40%	-	-
Horiz. %	90.57%	101.89%	75.47%	75.47%	35.85%	56.60%	100.00%	-
P/EPS	47.56	33.39	17.91	14.69	-3.60	21.66	25.61	50.80%
YoY %	42.44%	86.43%	21.92%	508.06%	-116.62%	-15.42%	-	-
Horiz. %	185.71%	130.38%	69.93%	57.36%	-14.06%	84.58%	100.00%	-
EY	2.10	2.99	5.58	6.81	-27.76	4.62	3.90	-33.68%
YoY %	-29.77%	-46.42%	-18.06%	124.53%	-700.87%	18.46%	-	-
Horiz. %	53.85%	76.67%	143.08%	174.62%	-711.79%	118.46%	100.00%	-
DY	2.20	2.31	3.83	4.76	4.13	3.48	2.99	-18.42%
YoY %	-4.76%	-39.69%	-19.54%	15.25%	18.68%	16.39%	-	-
Horiz. %	73.58%	77.26%	128.09%	159.20%	138.13%	116.39%	100.00%	-
P/NAPS	3.88	3.27	1.62	0.94	1.60	1.23	1.43	93.94%
YoY %	18.65%	101.85%	72.34%	-41.25%	30.08%	-13.99%	-	-
Horiz. %	271.33%	228.67%	113.29%	65.73%	111.89%	86.01%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	17/03/21	19/11/20	19/08/20	19/05/20	20/02/20	20/11/19	23/08/19	-
Price	3.49	5.72	4.42	1.88	2.04	2.21	2.66	-
P/RPS	0.33	0.72	0.79	0.60	0.19	0.27	0.50	-24.09%
YoY %	-54.17%	-8.86%	31.67%	215.79%	-29.63%	-46.00%	-	-
Horiz. %	66.00%	144.00%	158.00%	120.00%	38.00%	54.00%	100.00%	-
P/EPS	33.20	44.21	35.66	21.93	-3.57	19.62	23.99	24.06%
YoY %	-24.90%	23.98%	62.61%	714.29%	-118.20%	-18.22%	-	-
Horiz. %	138.39%	184.29%	148.65%	91.41%	-14.88%	81.78%	100.00%	-
EY	3.01	2.26	2.80	4.56	-28.04	5.10	4.17	-19.45%
YoY %	33.19%	-19.29%	-38.60%	116.26%	-649.80%	22.30%	-	-
Horiz. %	72.18%	54.20%	67.15%	109.35%	-672.42%	122.30%	100.00%	-
DY	3.15	1.75	1.92	3.19	4.17	3.85	3.20	-1.03%
YoY %	80.00%	-8.85%	-39.81%	-23.50%	8.31%	20.31%	-	-
Horiz. %	98.44%	54.69%	60.00%	99.69%	130.31%	120.31%	100.00%	-
P/NAPS	2.71	4.33	3.23	1.40	1.58	1.12	1.34	59.58%
YoY %	-37.41%	34.06%	130.71%	-11.39%	41.07%	-16.42%	-	-
Horiz. %	202.24%	323.13%	241.04%	104.48%	117.91%	83.58%	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