[PHARMA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

24-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- 108.67%

YoY- -10.55%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	2,063,690	2,002,411	1,914,972	1,946,639	1,861,183	1,846,836	1,865,940	6.93%
YoY %	3.06%	4.57%	-1.63%	4.59%	0.78%	-1.02%	-	-
Horiz. %	110.60%	107.31%	102.63%	104.32%	99.75%	98.98%	100.00%	-
PBT	120,733	109,249	94,232	92,997	64,238	79,270	97,283	15.46%
YoY %	10.51%	15.94%	1.33%	44.77%	-18.96%	-18.52%	-	-
Horiz. %	124.10%	112.30%	96.86%	95.59%	66.03%	81.48%	100.00%	-
Tax	-41,862	-41,209	-35,978	-36,236	-36,212	-29,878	-37,985	6.68%
YoY %	-1.58%	-14.54%	0.71%	-0.07%	-21.20%	21.34%	-	-
Horiz. %	110.21%	108.49%	94.72%	95.40%	95.33%	78.66%	100.00%	-
NP	78,871	68,040	58,254	56,761	28,026	49,392	59,298	20.92%
YoY %	15.92%	16.80%	2.63%	102.53%	-43.26%	-16.71%	-	-
Horiz. %	133.01%	114.74%	98.24%	95.72%	47.26%	83.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,960	66,756	56,646	55,200	26,453	47,949	57,797	22.05%
YoY %	16.78%	17.85%	2.62%	108.67%	-44.83%	-17.04%	-	-
Horiz. %	134.89%	115.50%	98.01%	95.51%	45.77%	82.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.67%	37.72%	38.18%	38.96%	56.37%	37.69%	39.05%	-
YoY %	-8.09%	-1.20%	-2.00%	-30.89%	49.56%	-3.48%	-	-
Horiz. %	88.78%	96.59%	97.77%	99.77%	144.35%	96.52%	100.00%	-
Total Cost	1,984,819	1,934,371	1,856,718	1,889,878	1,833,157	1,797,444	1,806,642	6.46%
YoY %	2.61%	4.18%	-1.75%	3.09%	1.99%	-0.51%	-	-
Horiz. %	109.86%	107.07%	102.77%	104.61%	101.47%	99.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	507,124	502,293	515,022	486,672	473,402	480,568	484,829	3.03%
YoY %	0.96%	-2.47%	5.83%	2.80%	-1.49%	-0.88%	-	-
Horiz. %	104.60%	103.60%	106.23%	100.38%	97.64%	99.12%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	57,457	44,519	42,973	41,446	37,168	41,172	41,189	24.82%
YoY %	29.06%	3.60%	3.68%	11.51%	-9.73%	-0.04%	-	-
Horiz. %	139.50%	108.08%	104.33%	100.62%	90.24%	99.96%	100.00%	-
Div Payout %	73.70%	66.69%	75.86%	75.08%	140.51%	85.87%	71.27%	-
YoY %	10.51%	-12.09%	1.04%	-46.57%	63.63%	20.49%	-	-
Horiz. %	103.41%	93.57%	106.44%	105.35%	197.15%	120.49%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	507,124	502,293	515,022	486,672	473,402	480,568	484,829	3.03%
YoY %	0.96%	-2.47%	5.83%	2.80%	-1.49%	-0.88%	-	-
Horiz. %	104.60%	103.60%	106.23%	100.38%	97.64%	99.12%	100.00%	-
NOSH	258,737	258,914	258,805	258,868	258,689	258,370	117,676	69.00%
YoY %	-0.07%	0.04%	-0.02%	0.07%	0.12%	119.56%	-	-
Horiz. %	219.87%	220.02%	219.93%	219.98%	219.83%	219.56%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	3.82%	3.40%	3.04%	2.92%	1.51%	2.67%	3.18%	-
YoY %	12.35%	11.84%	4.11%	93.38%	-43.45%	-16.04%	-	-
Horiz. %	120.13%	106.92%	95.60%	91.82%	47.48%	83.96%	100.00%	-
ROE	15.37%	13.29%	11.00%	11.34%	5.59%	9.98%	11.92%	-
YoY %	15.65%	20.82%	-3.00%	102.86%	-43.99%	-16.28%	-	-
Horiz. %	128.94%	111.49%	92.28%	95.13%	46.90%	83.72%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	797.60	773.39	739.93	751.98	719.47	714.80	1,585.65	-36.72%
YoY %	3.13%	4.52%	-1.60%	4.52%	0.65%	-54.92%	-	-
Horiz. %	50.30%	48.77%	46.66%	47.42%	45.37%	45.08%	100.00%	-
EPS	30.13	25.78	21.89	21.32	10.23	18.56	49.11	-27.77%
YoY %	16.87%	17.77%	2.67%	108.41%	-44.88%	-62.21%	-	-
Horiz. %	61.35%	52.49%	44.57%	43.41%	20.83%	37.79%	100.00%	-
DPS	22.20	17.20	16.61	16.01	14.37	15.94	35.00	-26.15%
YoY %	29.07%	3.55%	3.75%	11.41%	-9.85%	-54.46%	-	-
Horiz. %	63.43%	49.14%	47.46%	45.74%	41.06%	45.54%	100.00%	-
NAPS	1.96	1.94	1.99	1.88	1.83	1.86	4.12	-39.03%
YoY %	1.03%	-2.51%	5.85%	2.73%	-1.61%	-54.85%	-	-
Horiz. %	47.57%	47.09%	48.30%	45.63%	44.42%	45.15%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 258,868
RPS	143.19	138.94	132.87	135.07	129.14	128.14	129.47	6.93%
YoY %	3.06%	4.57%	-1.63%	4.59%	0.78%	-1.03%	-	-
Horiz. %	110.60%	107.31%	102.63%	104.33%	99.75%	98.97%	100.00%	-
EPS	5.41	4.63	3.93	3.83	1.84	3.33	4.01	22.07%
YoY %	16.85%	17.81%	2.61%	108.15%	-44.74%	-16.96%	-	-
Horiz. %	134.91%	115.46%	98.00%	95.51%	45.89%	83.04%	100.00%	-
DPS	3.99	3.09	2.98	2.88	2.58	2.86	2.86	24.82%
YoY %	29.13%	3.69%	3.47%	11.63%	-9.79%	0.00%	-	-
Horiz. %	139.51%	108.04%	104.20%	100.70%	90.21%	100.00%	100.00%	-
NAPS	0.3519	0.3485	0.3573	0.3377	0.3285	0.3334	0.3364	3.04%
YoY %	0.98%	-2.46%	5.80%	2.80%	-1.47%	-0.89%	-	-
Horiz. %	104.61%	103.60%	106.21%	100.39%	97.65%	99.11%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	4.63	4.61	4.46	4.45	4.82	4.49	8.26	-
P/RPS	0.58	0.60	0.60	0.59	0.67	0.63	0.52	7.54%
YoY %	-3.33%	0.00%	1.69%	-11.94%	6.35%	21.15%	-	-
Horiz. %	111.54%	115.38%	115.38%	113.46%	128.85%	121.15%	100.00%	-
P/EPS	15.37	17.88	20.38	20.87	47.14	24.19	16.82	-5.82%
YoY %	-14.04%	-12.27%	-2.35%	-55.73%	94.87%	43.82%	-	-
Horiz. %	91.38%	106.30%	121.17%	124.08%	280.26%	143.82%	100.00%	-
EY	6.51	5.59	4.91	4.79	2.12	4.13	5.95	6.17%
YoY %	16.46%	13.85%	2.51%	125.94%	-48.67%	-30.59%	-	-
Horiz. %	109.41%	93.95%	82.52%	80.50%	35.63%	69.41%	100.00%	-
DY	4.79	3.73	3.72	3.60	2.98	3.55	4.24	8.46%
YoY %	28.42%	0.27%	3.33%	20.81%	-16.06%	-16.27%	-	-
Horiz. %	112.97%	87.97%	87.74%	84.91%	70.28%	83.73%	100.00%	-
P/NAPS	2.36	2.38	2.24	2.37	2.63	2.41	2.00	11.65%
YoY %	-0.84%	6.25%	-5.49%	-9.89%	9.13%	20.50%	-	-
Horiz. %	118.00%	119.00%	112.00%	118.50%	131.50%	120.50%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	21/11/14	21/08/14	14/05/14	24/02/14	19/11/13	16/08/13	15/05/13	-
Price	4.45	4.62	4.70	4.29	4.72	4.66	9.26	-
P/RPS	0.56	0.60	0.64	0.57	0.66	0.65	0.58	-2.31%
YoY %	-6.67%	-6.25%	12.28%	-13.64%	1.54%	12.07%	-	-
Horiz. %	96.55%	103.45%	110.34%	98.28%	113.79%	112.07%	100.00%	-
P/EPS	14.77	17.92	21.47	20.12	46.16	25.11	18.85	-14.99%
YoY %	-17.58%	-16.53%	6.71%	-56.41%	83.83%	33.21%	-	-
Horiz. %	78.36%	95.07%	113.90%	106.74%	244.88%	133.21%	100.00%	-
EY	6.77	5.58	4.66	4.97	2.17	3.98	5.30	17.70%
YoY %	21.33%	19.74%	-6.24%	129.03%	-45.48%	-24.91%	-	-
Horiz. %	127.74%	105.28%	87.92%	93.77%	40.94%	75.09%	100.00%	-
DY	4.99	3.72	3.53	3.73	3.04	3.42	3.78	20.31%
YoY %	34.14%	5.38%	-5.36%	22.70%	-11.11%	-9.52%	-	-
Horiz. %	132.01%	98.41%	93.39%	98.68%	80.42%	90.48%	100.00%	-
P/NAPS	2.27	2.38	2.36	2.28	2.58	2.51	2.25	0.59%
YoY %	-4.62%	0.85%	3.51%	-11.63%	2.79%	11.56%	-	-
Horiz. %	100.89%	105.78%	104.89%	101.33%	114.67%	111.56%	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 - 23 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

SAPNRG

SAPURA ENERGY BERHAD

442

MPI

MALAYSIAN PACIFIC INDUSTRIES

406

HLIND

HONG LEONG INDUSTRIES BHD

400

PTRANS

PERAK TRANSIT BERHAD

399

YTLPOWR

YTL POWER INTERNATIONAL BHD

272

DNEX

DAGANG NEXCHANGE BERHAD

248

GENTING

GENTING BHD

228

MAYBANK

MALAYAN BANKING BHD

221

PBBANK

PUBLIC BANK BHD

207

Daily Stocks

HSI-CVM

0.21

+0.01

94,428,300

BPURI

0.08

+0.005

62,592,100

HSI-HUS

0.155

-0.015

41,640,300

INGENIEU

0.14

+0.005

38,169,100

HSI-HSW

0.055

-0.02

24,522,900

BORNOIL

0.01

+0.005

18,711,800

RGB

0.395

+0.01

17,197,700

WIDAD

0.065

+0.005

15,687,700

HSI-HSY

0.025

-0.015

15,132,000

ZANTAT

0.49

+0.02

14,985,700

More active Stocks

NVIDIA-C1

4.16

+0.20

16,100

CHINAETF-MYR

4.49

+0.19

29,400

PIE

6.06

+0.16

1,234,500

PPB

15.86

+0.14

492,900

AEONCR

7.11

+0.11

84,800

PETDAG

21.70

+0.10

1,300

NIKKEI-CA

0.445

+0.09

36,000

RHBBANKC53

0.13

+0.09

200

SIGN

1.10

+0.08

4,873,400

NATGATE

1.73

+0.08

4,380,300

More gainer Stocks

HSI-HS7

0.155

-0.24

180,000

NESTLE

126.20

-0.20

26,900

KOMARK-WD

0.02

-0.19

2,000

BKAWAN

19.80

-0.16

400

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

HSI-HS5

0.715

-0.085

16,000

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