[PHARMA] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 0.66%
YoY- -528.13%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 3,230,009 2,698,649 2,725,071 2,806,171 2,898,216 2,854,343 2,820,530 9.46%
PBT 44,355 36,437 35,793 -189,175 -189,383 -191,228 -191,865 -
Tax -13,392 -9,755 -9,524 43,758 43,048 44,548 42,418 -
NP 30,963 26,682 26,269 -145,417 -146,335 -146,680 -149,447 -
-
NP to SH 31,951 28,226 27,489 -144,778 -145,739 -146,437 -149,219 -
-
Tax Rate 30.19% 26.77% 26.61% - - - - -
Total Cost 3,199,046 2,671,967 2,698,802 2,951,588 3,044,551 3,001,023 2,969,977 5.08%
-
Net Worth 357,275 355,919 337,298 345,040 357,891 350,047 336,573 4.06%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 36,634 23,534 28,740 26,125 22,204 22,188 22,144 39.92%
Div Payout % 114.66% 83.38% 104.55% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 357,275 355,919 337,298 345,040 357,891 350,047 336,573 4.06%
NOSH 261,991 261,705 261,705 261,705 261,705 261,229 261,229 0.19%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 0.96% 0.99% 0.96% -5.18% -5.05% -5.14% -5.30% -
ROE 8.94% 7.93% 8.15% -41.96% -40.72% -41.83% -44.33% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 246.81 1,031.18 1,042.20 1,073.54 1,109.43 1,092.66 1,081.04 -62.67%
EPS 2.44 10.79 10.51 -55.39 -55.79 -56.06 -57.19 -
DPS 2.80 9.00 11.00 10.00 8.50 8.50 8.50 -52.33%
NAPS 0.273 1.36 1.29 1.32 1.37 1.34 1.29 -64.52%
Adjusted Per Share Value based on latest NOSH - 261,705
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 224.11 187.25 189.08 194.71 201.09 198.05 195.70 9.46%
EPS 2.22 1.96 1.91 -10.05 -10.11 -10.16 -10.35 -
DPS 2.54 1.63 1.99 1.81 1.54 1.54 1.54 39.63%
NAPS 0.2479 0.247 0.234 0.2394 0.2483 0.2429 0.2335 4.07%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 5.29 3.26 5.00 4.32 2.22 1.26 2.06 -
P/RPS 2.14 0.32 0.48 0.40 0.20 0.12 0.19 403.20%
P/EPS 216.68 30.23 47.56 -7.80 -3.98 -2.25 -3.60 -
EY 0.46 3.31 2.10 -12.82 -25.13 -44.49 -27.76 -
DY 0.53 2.76 2.20 2.31 3.83 6.75 4.13 -74.58%
P/NAPS 19.38 2.40 3.88 3.27 1.62 0.94 1.60 428.22%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 21/05/21 17/03/21 19/11/20 19/08/20 19/05/20 20/02/20 -
Price 0.925 4.03 3.49 5.72 4.42 1.88 2.04 -
P/RPS 0.37 0.39 0.33 0.53 0.40 0.17 0.19 56.00%
P/EPS 37.89 37.37 33.20 -10.33 -7.92 -3.35 -3.57 -
EY 2.64 2.68 3.01 -9.68 -12.62 -29.82 -28.04 -
DY 3.03 2.23 3.15 1.75 1.92 4.52 4.17 -19.19%
P/NAPS 3.39 2.96 2.71 4.33 3.23 1.40 1.58 66.42%

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