[PHARMA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 115.01%
YoY- 14.18%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,725,071 2,090,488 1,465,684 819,921 2,820,530 2,104,847 1,387,998 56.47%
PBT 35,793 49,299 45,206 30,880 -191,865 46,609 42,724 -11.08%
Tax -9,524 -15,983 -13,184 -8,465 42,418 -17,323 -13,814 -21.86%
NP 26,269 33,316 32,022 22,415 -149,447 29,286 28,910 -6.15%
-
NP to SH 27,489 33,820 32,378 22,399 -149,219 29,379 28,898 -3.26%
-
Tax Rate 26.61% 32.42% 29.16% 27.41% - 37.17% 32.33% -
Total Cost 2,698,802 2,057,172 1,433,662 797,506 2,969,977 2,075,561 1,359,088 57.65%
-
Net Worth 337,298 345,040 357,891 350,047 336,573 516,387 518,564 -24.83%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 28,761 26,139 22,204 15,673 22,177 22,168 22,149 18.92%
Div Payout % 104.63% 77.29% 68.58% 69.98% 0.00% 75.46% 76.65% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 337,298 345,040 357,891 350,047 336,573 516,387 518,564 -24.83%
NOSH 261,705 261,705 261,705 261,229 261,229 261,229 261,229 0.12%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.96% 1.59% 2.18% 2.73% -5.30% 1.39% 2.08% -
ROE 8.15% 9.80% 9.05% 6.40% -44.33% 5.69% 5.57% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1,042.20 799.75 561.06 313.87 1,081.04 807.07 532.65 56.11%
EPS 10.51 12.94 12.39 8.57 -57.19 11.26 11.09 -3.50%
DPS 11.00 10.00 8.50 6.00 8.50 8.50 8.50 18.66%
NAPS 1.29 1.32 1.37 1.34 1.29 1.98 1.99 -24.99%
Adjusted Per Share Value based on latest NOSH - 261,229
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 189.08 145.05 101.69 56.89 195.70 146.04 96.30 56.47%
EPS 1.91 2.35 2.25 1.55 -10.35 2.04 2.01 -3.32%
DPS 2.00 1.81 1.54 1.09 1.54 1.54 1.54 18.94%
NAPS 0.234 0.2394 0.2483 0.2429 0.2335 0.3583 0.3598 -24.83%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 5.00 4.32 2.22 1.26 2.06 2.44 2.84 -
P/RPS 0.48 0.54 0.40 0.40 0.19 0.30 0.53 -6.36%
P/EPS 47.56 33.39 17.91 14.69 -3.60 21.66 25.61 50.80%
EY 2.10 2.99 5.58 6.81 -27.76 4.62 3.90 -33.68%
DY 2.20 2.31 3.83 4.76 4.13 3.48 2.99 -18.42%
P/NAPS 3.88 3.27 1.62 0.94 1.60 1.23 1.43 93.94%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 17/03/21 19/11/20 19/08/20 19/05/20 20/02/20 20/11/19 23/08/19 -
Price 3.49 5.72 4.42 1.88 2.04 2.21 2.66 -
P/RPS 0.33 0.72 0.79 0.60 0.19 0.27 0.50 -24.09%
P/EPS 33.20 44.21 35.66 21.93 -3.57 19.62 23.99 24.06%
EY 3.01 2.26 2.80 4.56 -28.04 5.10 4.17 -19.45%
DY 3.15 1.75 1.92 3.19 4.17 3.85 3.20 -1.03%
P/NAPS 2.71 4.33 3.23 1.40 1.58 1.12 1.34 59.58%

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