[PHARMA] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

14-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- 25.96%

YoY- 5.84%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Quarter Result
Revenue	627,103	502,086	525,072	468,672	567,860	440,807	437,633	27.01%
YoY %	24.90%	-4.38%	12.03%	-17.47%	28.82%	0.73%	-	-
Horiz. %	143.29%	114.73%	119.98%	107.09%	129.76%	100.73%	100.00%	-
PBT	37,854	24,945	24,622	38,159	33,007	13,461	9,605	148.88%
YoY %	51.75%	1.31%	-35.48%	15.61%	145.20%	40.15%	-	-
Horiz. %	394.11%	259.71%	256.35%	397.28%	343.64%	140.15%	100.00%	-
Tax	-1,233	-9,944	-8,665	-11,513	-11,740	-9,291	-3,434	-49.38%
YoY %	87.60%	-14.76%	24.74%	1.93%	-26.36%	-170.56%	-	-
Horiz. %	35.91%	289.57%	252.33%	335.26%	341.88%	270.56%	100.00%	-
NP	36,621	15,001	15,957	26,646	21,267	4,170	6,171	226.71%
YoY %	144.12%	-5.99%	-40.11%	25.29%	410.00%	-32.43%	-	-
Horiz. %	593.44%	243.09%	258.58%	431.79%	344.63%	67.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,697	14,955	15,975	26,217	20,813	3,751	5,865	238.42%
YoY %	145.38%	-6.38%	-39.07%	25.96%	454.87%	-36.04%	-	-
Horiz. %	625.69%	254.99%	272.38%	447.01%	354.87%	63.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.26%	39.86%	35.19%	30.17%	35.57%	69.02%	35.75%	-
YoY %	-91.82%	13.27%	16.64%	-15.18%	-48.46%	93.06%	-	-
Horiz. %	9.12%	111.50%	98.43%	84.39%	99.50%	193.06%	100.00%	-
Total Cost	590,482	487,085	509,115	442,026	546,593	436,637	431,462	23.19%
YoY %	21.23%	-4.33%	15.18%	-19.13%	25.18%	1.20%	-	-
Horiz. %	136.86%	112.89%	118.00%	102.45%	126.68%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	525,351	507,124	502,293	515,022	486,672	473,402	480,568	6.10%
YoY %	3.59%	0.96%	-2.47%	5.83%	2.80%	-1.49%	-	-
Horiz. %	109.32%	105.53%	104.52%	107.17%	101.27%	98.51%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	31,055	20,698	10,356	10,352	16,049	7,760	8,810	131.08%
YoY %	50.04%	99.86%	0.04%	-35.50%	106.82%	-11.92%	-	-
Horiz. %	352.50%	234.94%	117.55%	117.50%	182.17%	88.08%	100.00%	-
Div Payout %	84.63%	138.41%	64.83%	39.49%	77.11%	206.90%	150.22%	-
YoY %	-38.86%	113.50%	64.17%	-48.79%	-62.73%	37.73%	-	-
Horiz. %	56.34%	92.14%	43.16%	26.29%	51.33%	137.73%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	525,351	507,124	502,293	515,022	486,672	473,402	480,568	6.10%
YoY %	3.59%	0.96%	-2.47%	5.83%	2.80%	-1.49%	-	-
Horiz. %	109.32%	105.53%	104.52%	107.17%	101.27%	98.51%	100.00%	-
NOSH	258,794	258,737	258,914	258,805	258,868	258,689	258,370	0.10%
YoY %	0.02%	-0.07%	0.04%	-0.02%	0.07%	0.12%	-	-
Horiz. %	100.16%	100.14%	100.21%	100.17%	100.19%	100.12%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	5.84%	2.99%	3.04%	5.69%	3.75%	0.95%	1.41%	-
YoY %	95.32%	-1.64%	-46.57%	51.73%	294.74%	-32.62%	-	-
Horiz. %	414.18%	212.06%	215.60%	403.55%	265.96%	67.38%	100.00%	-
ROE	6.99%	2.95%	3.18%	5.09%	4.28%	0.79%	1.22%	-
YoY %	136.95%	-7.23%	-37.52%	18.93%	441.77%	-35.25%	-	-
Horiz. %	572.95%	241.80%	260.66%	417.21%	350.82%	64.75%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	242.32	194.05	202.80	181.09	219.36	170.40	169.38	26.88%
YoY %	24.88%	-4.31%	11.99%	-17.45%	28.73%	0.60%	-	-
Horiz. %	143.06%	114.56%	119.73%	106.91%	129.51%	100.60%	100.00%	-
EPS	14.18	5.78	6.17	10.13	8.04	1.45	2.27	238.05%
YoY %	145.33%	-6.32%	-39.09%	26.00%	454.48%	-36.12%	-	-
Horiz. %	624.67%	254.63%	271.81%	446.26%	354.19%	63.88%	100.00%	-
DPS	12.00	8.00	4.00	4.00	6.20	3.00	3.41	130.82%
YoY %	50.00%	100.00%	0.00%	-35.48%	106.67%	-12.02%	-	-
Horiz. %	351.91%	234.60%	117.30%	117.30%	181.82%	87.98%	100.00%	-
NAPS	2.03	1.96	1.94	1.99	1.88	1.83	1.86	5.98%
YoY %	3.57%	1.03%	-2.51%	5.85%	2.73%	-1.61%	-	-
Horiz. %	109.14%	105.38%	104.30%	106.99%	101.08%	98.39%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 258,805
RPS	43.51	34.84	36.43	32.52	39.40	30.59	30.37	27.00%
YoY %	24.89%	-4.36%	12.02%	-17.46%	28.80%	0.72%	-	-
Horiz. %	143.27%	114.72%	119.95%	107.08%	129.73%	100.72%	100.00%	-
EPS	2.55	1.04	1.11	1.82	1.44	0.26	0.41	237.07%
YoY %	145.19%	-6.31%	-39.01%	26.39%	453.85%	-36.59%	-	-
Horiz. %	621.95%	253.66%	270.73%	443.90%	351.22%	63.41%	100.00%	-
DPS	2.15	1.44	0.72	0.72	1.11	0.54	0.61	131.06%
YoY %	49.31%	100.00%	0.00%	-35.14%	105.56%	-11.48%	-	-
Horiz. %	352.46%	236.07%	118.03%	118.03%	181.97%	88.52%	100.00%	-
NAPS	0.3645	0.3519	0.3485	0.3573	0.3377	0.3285	0.3334	6.10%
YoY %	3.58%	0.98%	-2.46%	5.80%	2.80%	-1.47%	-	-
Horiz. %	109.33%	105.55%	104.53%	107.17%	101.29%	98.53%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	4.58	4.63	4.61	4.46	4.45	4.82	4.49	-
P/RPS	1.89	2.39	2.27	2.46	2.03	2.83	2.65	-20.12%
YoY %	-20.92%	5.29%	-7.72%	21.18%	-28.27%	6.79%	-	-
Horiz. %	71.32%	90.19%	85.66%	92.83%	76.60%	106.79%	100.00%	-
P/EPS	32.30	80.10	74.72	44.03	55.35	332.41	197.80	-70.02%
YoY %	-59.68%	7.20%	69.70%	-20.45%	-83.35%	68.05%	-	-
Horiz. %	16.33%	40.50%	37.78%	22.26%	27.98%	168.05%	100.00%	-
EY	3.10	1.25	1.34	2.27	1.81	0.30	0.51	231.97%
YoY %	148.00%	-6.72%	-40.97%	25.41%	503.33%	-41.18%	-	-
Horiz. %	607.84%	245.10%	262.75%	445.10%	354.90%	58.82%	100.00%	-
DY	2.62	1.73	0.87	0.90	1.39	0.62	0.76	127.69%
YoY %	51.45%	98.85%	-3.33%	-35.25%	124.19%	-18.42%	-	-
Horiz. %	344.74%	227.63%	114.47%	118.42%	182.89%	81.58%	100.00%	-
P/NAPS	2.26	2.36	2.38	2.24	2.37	2.63	2.41	-4.18%
YoY %	-4.24%	-0.84%	6.25%	-5.49%	-9.89%	9.13%	-	-
Horiz. %	93.78%	97.93%	98.76%	92.95%	98.34%	109.13%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	23/02/15	21/11/14	21/08/14	14/05/14	24/02/14	19/11/13	16/08/13	-
Price	5.28	4.45	4.62	4.70	4.29	4.72	4.66	-
P/RPS	2.18	2.29	2.28	2.60	1.96	2.77	2.75	-14.30%
YoY %	-4.80%	0.44%	-12.31%	32.65%	-29.24%	0.73%	-	-
Horiz. %	79.27%	83.27%	82.91%	94.55%	71.27%	100.73%	100.00%	-
P/EPS	37.24	76.99	74.88	46.40	53.36	325.52	205.29	-67.85%
YoY %	-51.63%	2.82%	61.38%	-13.04%	-83.61%	58.57%	-	-
Horiz. %	18.14%	37.50%	36.48%	22.60%	25.99%	158.57%	100.00%	-
EY	2.69	1.30	1.34	2.16	1.87	0.31	0.49	210.23%
YoY %	106.92%	-2.99%	-37.96%	15.51%	503.23%	-36.73%	-	-
Horiz. %	548.98%	265.31%	273.47%	440.82%	381.63%	63.27%	100.00%	-
DY	2.27	1.80	0.87	0.85	1.45	0.64	0.73	112.60%
YoY %	26.11%	106.90%	2.35%	-41.38%	126.56%	-12.33%	-	-
Horiz. %	310.96%	246.58%	119.18%	116.44%	198.63%	87.67%	100.00%	-
P/NAPS	2.60	2.27	2.38	2.36	2.28	2.58	2.51	2.36%
YoY %	14.54%	-4.62%	0.85%	3.51%	-11.63%	2.79%	-	-
Horiz. %	103.59%	90.44%	94.82%	94.02%	90.84%	102.79%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:40:00

EMA 5

10 Mins

BUY

2024-04-26 16:40:00

EMA 5

5 Mins

BUY

2024-04-26 16:40:00

ADX

5 Mins

SELL

2024-04-26 16:40:00

VOLUME BREAKOUT

5 Mins

BUY

2024-04-26 16:35:00

ADX

5 Mins

BUY

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

MYEG

MY E.G. SERVICES BHD

364

PTRANS

PERAK TRANSIT BERHAD

344

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

HLIND

HONG LEONG INDUSTRIES BHD

328

YTL

YTL CORPORATION BHD

247

CAPITALA

CAPITAL A BERHAD

219

MAYBANK

MALAYAN BANKING BHD

212

PBBANK

PUBLIC BANK BHD

174

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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