[PHARMA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

18-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Dec-2012 [#4]

Profit Trend

QoQ- -24.36%

YoY- 18.32%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	1,861,183	1,846,836	1,865,940	1,812,346	1,697,728	1,642,700	1,582,398	11.41%
YoY %	0.78%	-1.02%	2.96%	6.75%	3.35%	3.81%	-	-
Horiz. %	117.62%	116.71%	117.92%	114.53%	107.29%	103.81%	100.00%	-
PBT	64,238	79,270	97,283	103,314	115,434	102,587	94,349	-22.58%
YoY %	-18.96%	-18.52%	-5.84%	-10.50%	12.52%	8.73%	-	-
Horiz. %	68.09%	84.02%	103.11%	109.50%	122.35%	108.73%	100.00%	-
Tax	-36,212	-29,878	-37,985	-40,108	-32,578	-34,308	-28,102	18.39%
YoY %	-21.20%	21.34%	5.29%	-23.11%	5.04%	-22.08%	-	-
Horiz. %	128.86%	106.32%	135.17%	142.72%	115.93%	122.08%	100.00%	-
NP	28,026	49,392	59,298	63,206	82,856	68,279	66,247	-43.61%
YoY %	-43.26%	-16.71%	-6.18%	-23.72%	21.35%	3.07%	-	-
Horiz. %	42.31%	74.56%	89.51%	95.41%	125.07%	103.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,453	47,949	57,797	61,711	81,587	67,151	65,358	-45.25%
YoY %	-44.83%	-17.04%	-6.34%	-24.36%	21.50%	2.74%	-	-
Horiz. %	40.47%	73.36%	88.43%	94.42%	124.83%	102.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.37%	37.69%	39.05%	38.82%	28.22%	33.44%	29.79%	-
YoY %	49.56%	-3.48%	0.59%	37.56%	-15.61%	12.25%	-	-
Horiz. %	189.22%	126.52%	131.08%	130.31%	94.73%	112.25%	100.00%	-
Total Cost	1,833,157	1,797,444	1,806,642	1,749,140	1,614,872	1,574,421	1,516,151	13.48%
YoY %	1.99%	-0.51%	3.29%	8.31%	2.57%	3.84%	-	-
Horiz. %	120.91%	118.55%	119.16%	115.37%	106.51%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	473,402	480,568	484,829	472,037	496,469	481,394	474,161	-0.10%
YoY %	-1.49%	-0.88%	2.71%	-4.92%	3.13%	1.53%	-	-
Horiz. %	99.84%	101.35%	102.25%	99.55%	104.70%	101.53%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	37,168	41,172	41,189	41,188	64,713	52,948	44,120	-10.79%
YoY %	-9.73%	-0.04%	0.00%	-36.35%	22.22%	20.01%	-	-
Horiz. %	84.24%	93.32%	93.36%	93.35%	146.67%	120.01%	100.00%	-
Div Payout %	140.51%	85.87%	71.27%	66.74%	79.32%	78.85%	67.51%	-
YoY %	63.63%	20.49%	6.79%	-15.86%	0.60%	16.80%	-	-
Horiz. %	208.13%	127.20%	105.57%	98.86%	117.49%	116.80%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	473,402	480,568	484,829	472,037	496,469	481,394	474,161	-0.10%
YoY %	-1.49%	-0.88%	2.71%	-4.92%	3.13%	1.53%	-	-
Horiz. %	99.84%	101.35%	102.25%	99.55%	104.70%	101.53%	100.00%	-
NOSH	258,689	258,370	117,676	117,715	117,646	117,700	117,657	69.00%
YoY %	0.12%	119.56%	-0.03%	0.06%	-0.05%	0.04%	-	-
Horiz. %	219.87%	219.60%	100.02%	100.05%	99.99%	100.04%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	1.51%	2.67%	3.18%	3.49%	4.88%	4.16%	4.19%	-
YoY %	-43.45%	-16.04%	-8.88%	-28.48%	17.31%	-0.72%	-	-
Horiz. %	36.04%	63.72%	75.89%	83.29%	116.47%	99.28%	100.00%	-
ROE	5.59%	9.98%	11.92%	13.07%	16.43%	13.95%	13.78%	-
YoY %	-43.99%	-16.28%	-8.80%	-20.45%	17.78%	1.23%	-	-
Horiz. %	40.57%	72.42%	86.50%	94.85%	119.23%	101.23%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	719.47	714.80	1,585.65	1,539.60	1,443.07	1,395.66	1,344.91	-34.07%
YoY %	0.65%	-54.92%	2.99%	6.69%	3.40%	3.77%	-	-
Horiz. %	53.50%	53.15%	117.90%	114.48%	107.30%	103.77%	100.00%	-
EPS	10.23	18.56	49.11	52.42	69.35	57.05	55.55	-67.59%
YoY %	-44.88%	-62.21%	-6.31%	-24.41%	21.56%	2.70%	-	-
Horiz. %	18.42%	33.41%	88.41%	94.37%	124.84%	102.70%	100.00%	-
DPS	14.37	15.94	35.00	35.00	55.00	44.99	37.50	-47.21%
YoY %	-9.85%	-54.46%	0.00%	-36.36%	22.25%	19.97%	-	-
Horiz. %	38.32%	42.51%	93.33%	93.33%	146.67%	119.97%	100.00%	-
NAPS	1.83	1.86	4.12	4.01	4.22	4.09	4.03	-40.89%
YoY %	-1.61%	-54.85%	2.74%	-4.98%	3.18%	1.49%	-	-
Horiz. %	45.41%	46.15%	102.23%	99.50%	104.71%	101.49%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 117,715
RPS	129.14	128.14	129.47	125.75	117.80	113.98	109.79	11.41%
YoY %	0.78%	-1.03%	2.96%	6.75%	3.35%	3.82%	-	-
Horiz. %	117.62%	116.71%	117.93%	114.54%	107.30%	103.82%	100.00%	-
EPS	1.84	3.33	4.01	4.28	5.66	4.66	4.53	-45.12%
YoY %	-44.74%	-16.96%	-6.31%	-24.38%	21.46%	2.87%	-	-
Horiz. %	40.62%	73.51%	88.52%	94.48%	124.94%	102.87%	100.00%	-
DPS	2.58	2.86	2.86	2.86	4.49	3.67	3.06	-10.74%
YoY %	-9.79%	0.00%	0.00%	-36.30%	22.34%	19.93%	-	-
Horiz. %	84.31%	93.46%	93.46%	93.46%	146.73%	119.93%	100.00%	-
NAPS	0.3285	0.3334	0.3364	0.3275	0.3445	0.334	0.329	-0.10%
YoY %	-1.47%	-0.89%	2.72%	-4.93%	3.14%	1.52%	-	-
Horiz. %	99.85%	101.34%	102.25%	99.54%	104.71%	101.52%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	4.82	4.49	8.26	8.10	7.55	10.18	5.90	-
P/RPS	0.67	0.63	0.52	0.53	0.52	0.73	0.44	32.32%
YoY %	6.35%	21.15%	-1.89%	1.92%	-28.77%	65.91%	-	-
Horiz. %	152.27%	143.18%	118.18%	120.45%	118.18%	165.91%	100.00%	-
P/EPS	47.14	24.19	16.82	15.45	10.89	17.84	10.62	169.84%
YoY %	94.87%	43.82%	8.87%	41.87%	-38.96%	67.98%	-	-
Horiz. %	443.88%	227.78%	158.38%	145.48%	102.54%	167.98%	100.00%	-
EY	2.12	4.13	5.95	6.47	9.19	5.60	9.42	-62.96%
YoY %	-48.67%	-30.59%	-8.04%	-29.60%	64.11%	-40.55%	-	-
Horiz. %	22.51%	43.84%	63.16%	68.68%	97.56%	59.45%	100.00%	-
DY	2.98	3.55	4.24	4.32	7.28	4.42	6.36	-39.64%
YoY %	-16.06%	-16.27%	-1.85%	-40.66%	64.71%	-30.50%	-	-
Horiz. %	46.86%	55.82%	66.67%	67.92%	114.47%	69.50%	100.00%	-
P/NAPS	2.63	2.41	2.00	2.02	1.79	2.49	1.46	47.99%
YoY %	9.13%	20.50%	-0.99%	12.85%	-28.11%	70.55%	-	-
Horiz. %	180.14%	165.07%	136.99%	138.36%	122.60%	170.55%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	19/11/13	16/08/13	15/05/13	18/02/13	06/11/12	08/08/12	03/05/12	-
Price	4.72	4.66	9.26	7.80	8.25	8.83	5.90	-
P/RPS	0.66	0.65	0.58	0.51	0.57	0.63	0.44	31.00%
YoY %	1.54%	12.07%	13.73%	-10.53%	-9.52%	43.18%	-	-
Horiz. %	150.00%	147.73%	131.82%	115.91%	129.55%	143.18%	100.00%	-
P/EPS	46.16	25.11	18.85	14.88	11.90	15.48	10.62	166.09%
YoY %	83.83%	33.21%	26.68%	25.04%	-23.13%	45.76%	-	-
Horiz. %	434.65%	236.44%	177.50%	140.11%	112.05%	145.76%	100.00%	-
EY	2.17	3.98	5.30	6.72	8.41	6.46	9.42	-62.38%
YoY %	-45.48%	-24.91%	-21.13%	-20.10%	30.19%	-31.42%	-	-
Horiz. %	23.04%	42.25%	56.26%	71.34%	89.28%	68.58%	100.00%	-
DY	3.04	3.42	3.78	4.49	6.67	5.09	6.36	-38.83%
YoY %	-11.11%	-9.52%	-15.81%	-32.68%	31.04%	-19.97%	-	-
Horiz. %	47.80%	53.77%	59.43%	70.60%	104.87%	80.03%	100.00%	-
P/NAPS	2.58	2.51	2.25	1.95	1.95	2.16	1.46	46.11%
YoY %	2.79%	11.56%	15.38%	0.00%	-9.72%	47.95%	-	-
Horiz. %	176.71%	171.92%	154.11%	133.56%	133.56%	147.95%	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