[PHARMA] QoQ Annualized Quarter 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- 20.39%

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
Annualized Quarter Result
Revenue	1,994,440	1,987,488	1,874,688	1,946,639	1,838,372	1,875,944	2,001,356	-0.23%
YoY %	0.35%	6.02%	-3.70%	5.89%	-2.00%	-6.27%	-	-
Horiz. %	99.65%	99.31%	93.67%	97.27%	91.86%	93.73%	100.00%	-
PBT	116,968	125,562	152,636	92,997	79,986	93,058	147,696	-14.38%
YoY %	-6.84%	-17.74%	64.13%	16.27%	-14.05%	-36.99%	-	-
Horiz. %	79.20%	85.01%	103.34%	62.97%	54.16%	63.01%	100.00%	-
Tax	-40,162	-40,356	-46,052	-36,236	-32,661	-30,410	-47,084	-10.04%
YoY %	0.48%	12.37%	-27.09%	-10.95%	-7.40%	35.41%	-	-
Horiz. %	85.30%	85.71%	97.81%	76.96%	69.37%	64.59%	100.00%	-
NP	76,805	85,206	106,584	56,761	47,325	62,648	100,612	-16.45%
YoY %	-9.86%	-20.06%	87.78%	19.94%	-24.46%	-37.73%	-	-
Horiz. %	76.34%	84.69%	105.94%	56.42%	47.04%	62.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,196	84,384	104,868	55,200	45,849	61,272	99,084	-16.04%
YoY %	-9.70%	-19.53%	89.98%	20.40%	-25.17%	-38.16%	-	-
Horiz. %	76.90%	85.16%	105.84%	55.71%	46.27%	61.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.34%	32.14%	30.17%	38.96%	40.83%	32.68%	31.88%	-
YoY %	6.85%	6.53%	-22.56%	-4.58%	24.94%	2.51%	-	-
Horiz. %	107.72%	100.82%	94.64%	122.21%	128.07%	102.51%	100.00%	-
Total Cost	1,917,634	1,902,282	1,768,104	1,889,878	1,791,046	1,813,296	1,900,744	0.59%
YoY %	0.81%	7.59%	-6.44%	5.52%	-1.23%	-4.60%	-	-
Horiz. %	100.89%	100.08%	93.02%	99.43%	94.23%	95.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	507,513	502,162	515,022	486,754	473,857	481,681	484,829	3.09%
YoY %	1.07%	-2.50%	5.81%	2.72%	-1.62%	-0.65%	-	-
Horiz. %	104.68%	103.58%	106.23%	100.40%	97.74%	99.35%	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	55,239	41,415	41,408	41,477	33,903	35,323	35,303	34.74%
YoY %	33.38%	0.02%	-0.17%	22.34%	-4.02%	0.06%	-	-
Horiz. %	156.47%	117.31%	117.29%	117.49%	96.03%	100.06%	100.00%	-
Div Payout %	72.50%	49.08%	39.49%	75.14%	73.95%	57.65%	35.63%	-
YoY %	47.72%	24.28%	-47.44%	1.61%	28.27%	61.80%	-	-
Horiz. %	203.48%	137.75%	110.83%	210.89%	207.55%	161.80%	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	507,513	502,162	515,022	486,754	473,857	481,681	484,829	3.09%
YoY %	1.07%	-2.50%	5.81%	2.72%	-1.62%	-0.65%	-	-
Horiz. %	104.68%	103.58%	106.23%	100.40%	97.74%	99.35%	100.00%	-
NOSH	258,935	258,846	258,805	258,911	258,938	258,968	117,676	69.09%
YoY %	0.03%	0.02%	-0.04%	-0.01%	-0.01%	120.07%	-	-
Horiz. %	220.04%	219.96%	219.93%	220.02%	220.04%	220.07%	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	3.85%	4.29%	5.69%	2.92%	2.57%	3.34%	5.03%	-
YoY %	-10.26%	-24.60%	94.86%	13.62%	-23.05%	-33.60%	-	-
Horiz. %	76.54%	85.29%	113.12%	58.05%	51.09%	66.40%	100.00%	-
ROE	15.01%	16.80%	20.36%	11.34%	9.68%	12.72%	20.44%	-
YoY %	-10.65%	-17.49%	79.54%	17.15%	-23.90%	-37.77%	-	-
Horiz. %	73.43%	82.19%	99.61%	55.48%	47.36%	62.23%	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	770.25	767.82	724.36	751.85	709.97	724.39	1,700.72	-40.99%
YoY %	0.32%	6.00%	-3.66%	5.90%	-1.99%	-57.41%	-	-
Horiz. %	45.29%	45.15%	42.59%	44.21%	41.75%	42.59%	100.00%	-
EPS	29.43	32.60	40.52	21.32	17.71	23.66	84.20	-50.34%
YoY %	-9.72%	-19.55%	90.06%	20.38%	-25.15%	-71.90%	-	-
Horiz. %	34.95%	38.72%	48.12%	25.32%	21.03%	28.10%	100.00%	-
DPS	21.33	16.00	16.00	16.02	13.09	13.64	30.00	-20.32%
YoY %	33.31%	0.00%	-0.12%	22.38%	-4.03%	-54.53%	-	-
Horiz. %	71.10%	53.33%	53.33%	53.40%	43.63%	45.47%	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	138.38	137.90	130.08	135.07	127.56	130.16	138.86	-0.23%
YoY %	0.35%	6.01%	-3.69%	5.89%	-2.00%	-6.27%	-	-
Horiz. %	99.65%	99.31%	93.68%	97.27%	91.86%	93.73%	100.00%	-
EPS	5.29	5.86	7.28	3.83	3.18	4.25	6.87	-15.97%
YoY %	-9.73%	-19.51%	90.08%	20.44%	-25.18%	-38.14%	-	-
Horiz. %	77.00%	85.30%	105.97%	55.75%	46.29%	61.86%	100.00%	-
DPS	3.83	2.87	2.87	2.88	2.35	2.45	2.45	34.65%
YoY %	33.45%	0.00%	-0.35%	22.55%	-4.08%	0.00%	-	-
Horiz. %	156.33%	117.14%	117.14%	117.55%	95.92%	100.00%	100.00%	-
NAPS	0.3521	0.3484	0.3573	0.3377	0.3288	0.3342	0.3364	3.08%
YoY %	1.06%	-2.49%	5.80%	2.71%	-1.62%	-0.65%	-	-
Horiz. %	104.67%	103.57%	106.21%	100.39%	97.74%	99.35%	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	0.60	0.60	0.62	0.59	0.68	0.62	0.49	14.44%
YoY %	0.00%	-3.23%	5.08%	-13.24%	9.68%	26.53%	-	-
Horiz. %	122.45%	122.45%	126.53%	120.41%	138.78%	126.53%	100.00%	-
P/EPS	15.73	14.14	11.01	20.87	27.22	18.98	9.81	36.95%
YoY %	11.24%	28.43%	-47.24%	-23.33%	43.41%	93.48%	-	-
Horiz. %	160.35%	144.14%	112.23%	212.74%	277.47%	193.48%	100.00%	-
EY	6.36	7.07	9.09	4.79	3.67	5.27	10.19	-26.94%
YoY %	-10.04%	-22.22%	89.77%	30.52%	-30.36%	-48.28%	-	-
Horiz. %	62.41%	69.38%	89.21%	47.01%	36.02%	51.72%	100.00%	-
DY	4.61	3.47	3.59	3.60	2.72	3.04	3.63	17.25%
YoY %	32.85%	-3.34%	-0.28%	32.35%	-10.53%	-16.25%	-	-
Horiz. %	127.00%	95.59%	98.90%	99.17%	74.93%	83.75%	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	0.58	0.60	0.65	0.57	0.66	0.64	0.54	4.87%
YoY %	-3.33%	-7.69%	14.04%	-13.64%	3.12%	18.52%	-	-
Horiz. %	107.41%	111.11%	120.37%	105.56%	122.22%	118.52%	100.00%	-
P/EPS	15.12	14.17	11.60	20.12	26.66	19.70	11.00	23.60%
YoY %	6.70%	22.16%	-42.35%	-24.53%	35.33%	79.09%	-	-
Horiz. %	137.45%	128.82%	105.45%	182.91%	242.36%	179.09%	100.00%	-
EY	6.61	7.06	8.62	4.97	3.75	5.08	9.09	-19.11%
YoY %	-6.37%	-18.10%	73.44%	32.53%	-26.18%	-44.11%	-	-
Horiz. %	72.72%	77.67%	94.83%	54.68%	41.25%	55.89%	100.00%	-
DY	4.79	3.46	3.40	3.73	2.77	2.93	3.24	29.74%
YoY %	38.44%	1.76%	-8.85%	34.66%	-5.46%	-9.57%	-	-
Horiz. %	147.84%	106.79%	104.94%	115.12%	85.49%	90.43%	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 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