[PHARMA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

15-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -6.34%

YoY- -11.57%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	1,946,639	1,861,183	1,846,836	1,865,940	1,812,346	1,697,728	1,642,700	11.94%
YoY %	4.59%	0.78%	-1.02%	2.96%	6.75%	3.35%	-	-
Horiz. %	118.50%	113.30%	112.43%	113.59%	110.33%	103.35%	100.00%	-
PBT	92,997	64,238	79,270	97,283	103,314	115,434	102,587	-6.31%
YoY %	44.77%	-18.96%	-18.52%	-5.84%	-10.50%	12.52%	-	-
Horiz. %	90.65%	62.62%	77.27%	94.83%	100.71%	112.52%	100.00%	-
Tax	-36,236	-36,212	-29,878	-37,985	-40,108	-32,578	-34,308	3.70%
YoY %	-0.07%	-21.20%	21.34%	5.29%	-23.11%	5.04%	-	-
Horiz. %	105.62%	105.55%	87.09%	110.72%	116.91%	94.96%	100.00%	-
NP	56,761	28,026	49,392	59,298	63,206	82,856	68,279	-11.55%
YoY %	102.53%	-43.26%	-16.71%	-6.18%	-23.72%	21.35%	-	-
Horiz. %	83.13%	41.05%	72.34%	86.85%	92.57%	121.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,200	26,453	47,949	57,797	61,711	81,587	67,151	-12.21%
YoY %	108.67%	-44.83%	-17.04%	-6.34%	-24.36%	21.50%	-	-
Horiz. %	82.20%	39.39%	71.40%	86.07%	91.90%	121.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.96%	56.37%	37.69%	39.05%	38.82%	28.22%	33.44%	-
YoY %	-30.89%	49.56%	-3.48%	0.59%	37.56%	-15.61%	-	-
Horiz. %	116.51%	168.57%	112.71%	116.78%	116.09%	84.39%	100.00%	-
Total Cost	1,889,878	1,833,157	1,797,444	1,806,642	1,749,140	1,614,872	1,574,421	12.90%
YoY %	3.09%	1.99%	-0.51%	3.29%	8.31%	2.57%	-	-
Horiz. %	120.04%	116.43%	114.17%	114.75%	111.10%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	486,672	473,402	480,568	484,829	472,037	496,469	481,394	0.72%
YoY %	2.80%	-1.49%	-0.88%	2.71%	-4.92%	3.13%	-	-
Horiz. %	101.10%	98.34%	99.83%	100.71%	98.06%	103.13%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	41,446	37,168	41,172	41,189	41,188	64,713	52,948	-15.02%
YoY %	11.51%	-9.73%	-0.04%	0.00%	-36.35%	22.22%	-	-
Horiz. %	78.28%	70.20%	77.76%	77.79%	77.79%	122.22%	100.00%	-
Div Payout %	75.08%	140.51%	85.87%	71.27%	66.74%	79.32%	78.85%	-
YoY %	-46.57%	63.63%	20.49%	6.79%	-15.86%	0.60%	-	-
Horiz. %	95.22%	178.20%	108.90%	90.39%	84.64%	100.60%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	486,672	473,402	480,568	484,829	472,037	496,469	481,394	0.72%
YoY %	2.80%	-1.49%	-0.88%	2.71%	-4.92%	3.13%	-	-
Horiz. %	101.10%	98.34%	99.83%	100.71%	98.06%	103.13%	100.00%	-
NOSH	258,868	258,689	258,370	117,676	117,715	117,646	117,700	68.87%
YoY %	0.07%	0.12%	119.56%	-0.03%	0.06%	-0.05%	-	-
Horiz. %	219.94%	219.79%	219.52%	99.98%	100.01%	99.95%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	2.92%	1.51%	2.67%	3.18%	3.49%	4.88%	4.16%	-
YoY %	93.38%	-43.45%	-16.04%	-8.88%	-28.48%	17.31%	-	-
Horiz. %	70.19%	36.30%	64.18%	76.44%	83.89%	117.31%	100.00%	-
ROE	11.34%	5.59%	9.98%	11.92%	13.07%	16.43%	13.95%	-
YoY %	102.86%	-43.99%	-16.28%	-8.80%	-20.45%	17.78%	-	-
Horiz. %	81.29%	40.07%	71.54%	85.45%	93.69%	117.78%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	751.98	719.47	714.80	1,585.65	1,539.60	1,443.07	1,395.66	-33.71%
YoY %	4.52%	0.65%	-54.92%	2.99%	6.69%	3.40%	-	-
Horiz. %	53.88%	51.55%	51.22%	113.61%	110.31%	103.40%	100.00%	-
EPS	21.32	10.23	18.56	49.11	52.42	69.35	57.05	-48.02%
YoY %	108.41%	-44.88%	-62.21%	-6.31%	-24.41%	21.56%	-	-
Horiz. %	37.37%	17.93%	32.53%	86.08%	91.88%	121.56%	100.00%	-
DPS	16.01	14.37	15.94	35.00	35.00	55.00	44.99	-49.68%
YoY %	11.41%	-9.85%	-54.46%	0.00%	-36.36%	22.25%	-	-
Horiz. %	35.59%	31.94%	35.43%	77.80%	77.80%	122.25%	100.00%	-
NAPS	1.88	1.83	1.86	4.12	4.01	4.22	4.09	-40.35%
YoY %	2.73%	-1.61%	-54.85%	2.74%	-4.98%	3.18%	-	-
Horiz. %	45.97%	44.74%	45.48%	100.73%	98.04%	103.18%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 117,676
RPS	135.07	129.14	128.14	129.47	125.75	117.80	113.98	11.94%
YoY %	4.59%	0.78%	-1.03%	2.96%	6.75%	3.35%	-	-
Horiz. %	118.50%	113.30%	112.42%	113.59%	110.33%	103.35%	100.00%	-
EPS	3.83	1.84	3.33	4.01	4.28	5.66	4.66	-12.22%
YoY %	108.15%	-44.74%	-16.96%	-6.31%	-24.38%	21.46%	-	-
Horiz. %	82.19%	39.48%	71.46%	86.05%	91.85%	121.46%	100.00%	-
DPS	2.88	2.58	2.86	2.86	2.86	4.49	3.67	-14.88%
YoY %	11.63%	-9.79%	0.00%	0.00%	-36.30%	22.34%	-	-
Horiz. %	78.47%	70.30%	77.93%	77.93%	77.93%	122.34%	100.00%	-
NAPS	0.3377	0.3285	0.3334	0.3364	0.3275	0.3445	0.334	0.73%
YoY %	2.80%	-1.47%	-0.89%	2.72%	-4.93%	3.14%	-	-
Horiz. %	101.11%	98.35%	99.82%	100.72%	98.05%	103.14%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	4.45	4.82	4.49	8.26	8.10	7.55	10.18	-
P/RPS	0.59	0.67	0.63	0.52	0.53	0.52	0.73	-13.19%
YoY %	-11.94%	6.35%	21.15%	-1.89%	1.92%	-28.77%	-	-
Horiz. %	80.82%	91.78%	86.30%	71.23%	72.60%	71.23%	100.00%	-
P/EPS	20.87	47.14	24.19	16.82	15.45	10.89	17.84	10.99%
YoY %	-55.73%	94.87%	43.82%	8.87%	41.87%	-38.96%	-	-
Horiz. %	116.98%	264.24%	135.59%	94.28%	86.60%	61.04%	100.00%	-
EY	4.79	2.12	4.13	5.95	6.47	9.19	5.60	-9.86%
YoY %	125.94%	-48.67%	-30.59%	-8.04%	-29.60%	64.11%	-	-
Horiz. %	85.54%	37.86%	73.75%	106.25%	115.54%	164.11%	100.00%	-
DY	3.60	2.98	3.55	4.24	4.32	7.28	4.42	-12.75%
YoY %	20.81%	-16.06%	-16.27%	-1.85%	-40.66%	64.71%	-	-
Horiz. %	81.45%	67.42%	80.32%	95.93%	97.74%	164.71%	100.00%	-
P/NAPS	2.37	2.63	2.41	2.00	2.02	1.79	2.49	-3.23%
YoY %	-9.89%	9.13%	20.50%	-0.99%	12.85%	-28.11%	-	-
Horiz. %	95.18%	105.62%	96.79%	80.32%	81.12%	71.89%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	24/02/14	19/11/13	16/08/13	15/05/13	18/02/13	06/11/12	08/08/12	-
Price	4.29	4.72	4.66	9.26	7.80	8.25	8.83	-
P/RPS	0.57	0.66	0.65	0.58	0.51	0.57	0.63	-6.43%
YoY %	-13.64%	1.54%	12.07%	13.73%	-10.53%	-9.52%	-	-
Horiz. %	90.48%	104.76%	103.17%	92.06%	80.95%	90.48%	100.00%	-
P/EPS	20.12	46.16	25.11	18.85	14.88	11.90	15.48	19.04%
YoY %	-56.41%	83.83%	33.21%	26.68%	25.04%	-23.13%	-	-
Horiz. %	129.97%	298.19%	162.21%	121.77%	96.12%	76.87%	100.00%	-
EY	4.97	2.17	3.98	5.30	6.72	8.41	6.46	-15.99%
YoY %	129.03%	-45.48%	-24.91%	-21.13%	-20.10%	30.19%	-	-
Horiz. %	76.93%	33.59%	61.61%	82.04%	104.02%	130.19%	100.00%	-
DY	3.73	3.04	3.42	3.78	4.49	6.67	5.09	-18.67%
YoY %	22.70%	-11.11%	-9.52%	-15.81%	-32.68%	31.04%	-	-
Horiz. %	73.28%	59.72%	67.19%	74.26%	88.21%	131.04%	100.00%	-
P/NAPS	2.28	2.58	2.51	2.25	1.95	1.95	2.16	3.66%
YoY %	-11.63%	2.79%	11.56%	15.38%	0.00%	-9.72%	-	-
Horiz. %	105.56%	119.44%	116.20%	104.17%	90.28%	90.28%	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

469

YTLPOWR

YTL POWER INTERNATIONAL BHD

409

PTRANS

PERAK TRANSIT BERHAD

342

MPI

MALAYSIAN PACIFIC INDUSTRIES

340

HLIND

HONG LEONG INDUSTRIES BHD

332

YTL

YTL CORPORATION BHD

318

CAPITALA

CAPITAL A BERHAD

280

MAYBANK

MALAYAN BANKING BHD

251

DNEX

DAGANG NEXCHANGE BERHAD

232

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