[PHARMA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -52.51%
YoY- 5.84%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,122,933 1,495,830 993,744 468,672 1,946,639 1,378,779 937,972 72.12%
PBT 125,580 87,726 62,781 38,159 92,997 59,990 46,529 93.49%
Tax -31,355 -30,122 -20,178 -11,513 -36,236 -24,496 -15,205 61.79%
NP 94,225 57,604 42,603 26,646 56,761 35,494 31,324 107.96%
-
NP to SH 93,844 57,147 42,192 26,217 55,200 34,387 30,636 110.48%
-
Tax Rate 24.97% 34.34% 32.14% 30.17% 38.96% 40.83% 32.68% -
Total Cost 2,028,708 1,438,226 951,141 442,026 1,889,878 1,343,285 906,648 70.82%
-
Net Worth 525,526 507,513 502,162 515,022 486,754 473,857 481,681 5.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 72,486 41,429 20,707 10,352 41,477 25,427 17,661 155.68%
Div Payout % 77.24% 72.50% 49.08% 39.49% 75.14% 73.95% 57.65% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 525,526 507,513 502,162 515,022 486,754 473,857 481,681 5.96%
NOSH 258,880 258,935 258,846 258,805 258,911 258,938 258,968 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.44% 3.85% 4.29% 5.69% 2.92% 2.57% 3.34% -
ROE 17.86% 11.26% 8.40% 5.09% 11.34% 7.26% 6.36% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 820.05 577.69 383.91 181.09 751.85 532.47 362.20 72.16%
EPS 36.25 22.07 16.30 10.13 21.32 13.28 11.83 110.53%
DPS 28.00 16.00 8.00 4.00 16.02 9.82 6.82 155.73%
NAPS 2.03 1.96 1.94 1.99 1.88 1.83 1.86 5.98%
Adjusted Per Share Value based on latest NOSH - 258,805
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 147.30 103.79 68.95 32.52 135.07 95.67 65.08 72.13%
EPS 6.51 3.97 2.93 1.82 3.83 2.39 2.13 110.17%
DPS 5.03 2.87 1.44 0.72 2.88 1.76 1.23 155.07%
NAPS 0.3646 0.3521 0.3484 0.3573 0.3377 0.3288 0.3342 5.95%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.58 4.63 4.61 4.46 4.45 4.82 4.49 -
P/RPS 0.56 0.80 1.20 2.46 0.59 0.91 1.24 -41.05%
P/EPS 12.63 20.98 28.28 44.03 20.87 36.30 37.95 -51.87%
EY 7.91 4.77 3.54 2.27 4.79 2.76 2.63 107.94%
DY 6.11 3.46 1.74 0.90 3.60 2.04 1.52 152.17%
P/NAPS 2.26 2.36 2.38 2.24 2.37 2.63 2.41 -4.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 21/11/14 21/08/14 14/05/14 24/02/14 19/11/13 16/08/13 -
Price 5.28 4.45 4.62 4.70 4.29 4.72 4.66 -
P/RPS 0.64 0.77 1.20 2.60 0.57 0.89 1.29 -37.24%
P/EPS 14.57 20.16 28.34 46.40 20.12 35.54 39.39 -48.37%
EY 6.87 4.96 3.53 2.16 4.97 2.81 2.54 93.77%
DY 5.30 3.60 1.73 0.85 3.73 2.08 1.46 135.64%
P/NAPS 2.60 2.27 2.38 2.36 2.28 2.58 2.51 2.36%

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
Post a Comment