[PHARMA] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

23-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -26.34%

YoY- 25.75%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Annualized Quarter Result
Revenue	3,279,684	2,820,530	2,806,462	2,775,996	3,144,432	2,384,956	2,384,416	23.65%
YoY %	16.28%	0.50%	1.10%	-11.72%	31.84%	0.02%	-	-
Horiz. %	137.55%	118.29%	117.70%	116.42%	131.87%	100.02%	100.00%	-
PBT	123,520	-191,865	62,145	85,448	120,972	70,220	77,706	36.16%
YoY %	164.38%	-408.74%	-27.27%	-29.37%	72.28%	-9.63%	-	-
Horiz. %	158.96%	-246.91%	79.97%	109.96%	155.68%	90.37%	100.00%	-
Tax	-33,860	42,418	-23,097	-27,628	-42,380	-26,990	-26,160	18.74%
YoY %	-179.82%	283.65%	16.40%	34.81%	-57.02%	-3.17%	-	-
Horiz. %	129.43%	-162.15%	88.29%	105.61%	162.00%	103.17%	100.00%	-
NP	89,660	-149,447	39,048	57,820	78,592	43,230	51,546	44.58%
YoY %	159.99%	-482.73%	-32.47%	-26.43%	81.80%	-16.13%	-	-
Horiz. %	173.94%	-289.93%	75.75%	112.17%	152.47%	83.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,596	-149,219	39,172	57,796	78,468	42,468	50,708	46.10%
YoY %	160.04%	-480.93%	-32.22%	-26.34%	84.77%	-16.25%	-	-
Horiz. %	176.69%	-294.27%	77.25%	113.98%	154.74%	83.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.41%	-	37.17%	32.33%	35.03%	38.44%	33.67%	-
YoY %	0.00%	-	14.97%	-7.71%	-8.87%	14.17%	-	-
Horiz. %	81.41%	-	110.40%	96.02%	104.04%	114.17%	100.00%	-
Total Cost	3,190,024	2,969,977	2,767,414	2,718,176	3,065,840	2,341,726	2,332,869	23.17%
YoY %	7.41%	7.32%	1.81%	-11.34%	30.92%	0.38%	-	-
Horiz. %	136.74%	127.31%	118.63%	116.52%	131.42%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	350,047	336,573	516,387	518,564	528,825	509,862	522,618	-23.42%
YoY %	4.00%	-34.82%	-0.42%	-1.94%	3.72%	-2.44%	-	-
Horiz. %	66.98%	64.40%	98.81%	99.22%	101.19%	97.56%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	62,695	22,177	29,557	44,299	62,521	41,621	48,535	18.59%
YoY %	182.70%	-24.97%	-33.28%	-29.15%	50.22%	-14.25%	-	-
Horiz. %	129.17%	45.69%	60.90%	91.27%	128.82%	85.75%	100.00%	-
Div Payout %	69.98%	0.00%	75.46%	76.65%	79.68%	98.01%	95.71%	-
YoY %	0.00%	0.00%	-1.55%	-3.80%	-18.70%	2.40%	-	-
Horiz. %	73.12%	0.00%	78.84%	80.09%	83.25%	102.40%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	350,047	336,573	516,387	518,564	528,825	509,862	522,618	-23.42%
YoY %	4.00%	-34.82%	-0.42%	-1.94%	3.72%	-2.44%	-	-
Horiz. %	66.98%	64.40%	98.81%	99.22%	101.19%	97.56%	100.00%	-
NOSH	261,229	261,229	261,229	261,229	260,505	260,505	260,505	0.18%
YoY %	0.00%	0.00%	0.00%	0.28%	0.00%	0.00%	-	-
Horiz. %	100.28%	100.28%	100.28%	100.28%	100.00%	100.00%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	2.73%	-5.30%	1.39%	2.08%	2.50%	1.81%	2.16%	-
YoY %	151.51%	-481.29%	-33.17%	-16.80%	38.12%	-16.20%	-	-
Horiz. %	126.39%	-245.37%	64.35%	96.30%	115.74%	83.80%	100.00%	-
ROE	25.60%	-44.33%	7.59%	11.15%	14.84%	8.33%	9.70%	-
YoY %	157.75%	-684.06%	-31.93%	-24.87%	78.15%	-14.12%	-	-
Horiz. %	263.92%	-457.01%	78.25%	114.95%	152.99%	85.88%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	1,255.48	1,081.04	1,076.09	1,065.29	1,207.05	916.82	917.05	23.27%
YoY %	16.14%	0.46%	1.01%	-11.74%	31.66%	-0.03%	-	-
Horiz. %	136.90%	117.88%	117.34%	116.16%	131.62%	99.97%	100.00%	-
EPS	34.28	-57.19	15.01	22.18	30.12	16.33	19.51	45.55%
YoY %	159.94%	-481.01%	-32.33%	-26.36%	84.45%	-16.30%	-	-
Horiz. %	175.70%	-293.13%	76.93%	113.69%	154.38%	83.70%	100.00%	-
DPS	24.00	8.50	11.33	17.00	24.00	16.00	18.67	18.20%
YoY %	182.35%	-24.98%	-33.35%	-29.17%	50.00%	-14.30%	-	-
Horiz. %	128.55%	45.53%	60.69%	91.06%	128.55%	85.70%	100.00%	-
NAPS	1.34	1.29	1.98	1.99	2.03	1.96	2.01	-23.66%
YoY %	3.88%	-34.85%	-0.50%	-1.97%	3.57%	-2.49%	-	-
Horiz. %	66.67%	64.18%	98.51%	99.00%	101.00%	97.51%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 261,229
RPS	227.56	195.70	194.72	192.61	218.17	165.48	165.44	23.65%
YoY %	16.28%	0.50%	1.10%	-11.72%	31.84%	0.02%	-	-
Horiz. %	137.55%	118.29%	117.70%	116.42%	131.87%	100.02%	100.00%	-
EPS	6.22	-10.35	2.72	4.01	5.44	2.95	3.52	46.11%
YoY %	160.10%	-480.51%	-32.17%	-26.29%	84.41%	-16.19%	-	-
Horiz. %	176.70%	-294.03%	77.27%	113.92%	154.55%	83.81%	100.00%	-
DPS	4.35	1.54	2.05	3.07	4.34	2.89	3.37	18.53%
YoY %	182.47%	-24.88%	-33.22%	-29.26%	50.17%	-14.24%	-	-
Horiz. %	129.08%	45.70%	60.83%	91.10%	128.78%	85.76%	100.00%	-
NAPS	0.2429	0.2335	0.3583	0.3598	0.3669	0.3538	0.3626	-23.42%
YoY %	4.03%	-34.83%	-0.42%	-1.94%	3.70%	-2.43%	-	-
Horiz. %	66.99%	64.40%	98.81%	99.23%	101.19%	97.57%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	1.26	2.06	2.44	2.84	2.27	2.78	2.89	-
P/RPS	0.10	0.19	0.23	0.27	0.19	0.30	0.32	-53.91%
YoY %	-47.37%	-17.39%	-14.81%	42.11%	-36.67%	-6.25%	-	-
Horiz. %	31.25%	59.38%	71.88%	84.38%	59.38%	93.75%	100.00%	-
P/EPS	3.67	-3.60	16.25	12.80	7.54	17.03	14.82	-60.53%
YoY %	201.94%	-122.15%	26.95%	69.76%	-55.73%	14.91%	-	-
Horiz. %	24.76%	-24.29%	109.65%	86.37%	50.88%	114.91%	100.00%	-
EY	27.22	-27.76	6.16	7.81	13.27	5.87	6.75	153.13%
YoY %	198.05%	-550.65%	-21.13%	-41.15%	126.06%	-13.04%	-	-
Horiz. %	403.26%	-411.26%	91.26%	115.70%	196.59%	86.96%	100.00%	-
DY	19.05	4.13	4.64	5.99	10.57	5.76	6.46	105.50%
YoY %	361.26%	-10.99%	-22.54%	-43.33%	83.51%	-10.84%	-	-
Horiz. %	294.89%	63.93%	71.83%	92.72%	163.62%	89.16%	100.00%	-
P/NAPS	0.94	1.60	1.23	1.43	1.12	1.42	1.44	-24.72%
YoY %	-41.25%	30.08%	-13.99%	27.68%	-21.13%	-1.39%	-	-
Horiz. %	65.28%	111.11%	85.42%	99.31%	77.78%	98.61%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	19/05/20	20/02/20	20/11/19	23/08/19	16/05/19	21/02/19	19/11/18	-
Price	1.88	2.04	2.21	2.66	2.36	2.76	3.09	-
P/RPS	0.15	0.19	0.21	0.25	0.20	0.30	0.34	-42.01%
YoY %	-21.05%	-9.52%	-16.00%	25.00%	-33.33%	-11.76%	-	-
Horiz. %	44.12%	55.88%	61.76%	73.53%	58.82%	88.24%	100.00%	-
P/EPS	5.48	-3.57	14.71	11.99	7.83	16.91	15.84	-50.68%
YoY %	253.50%	-124.27%	22.69%	53.13%	-53.70%	6.76%	-	-
Horiz. %	34.60%	-22.54%	92.87%	75.69%	49.43%	106.76%	100.00%	-
EY	18.24	-28.04	6.80	8.34	12.76	5.92	6.31	102.79%
YoY %	165.05%	-512.35%	-18.47%	-34.64%	115.54%	-6.18%	-	-
Horiz. %	289.06%	-444.37%	107.77%	132.17%	202.22%	93.82%	100.00%	-
DY	12.77	4.17	5.13	6.39	10.17	5.80	6.04	64.65%
YoY %	206.24%	-18.71%	-19.72%	-37.17%	75.34%	-3.97%	-	-
Horiz. %	211.42%	69.04%	84.93%	105.79%	168.38%	96.03%	100.00%	-
P/NAPS	1.40	1.58	1.12	1.34	1.16	1.41	1.54	-6.15%
YoY %	-11.39%	41.07%	-16.42%	15.52%	-17.73%	-8.44%	-	-
Horiz. %	90.91%	102.60%	72.73%	87.01%	75.32%	91.56%	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 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