[PHARMA] QoQ TTM 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- 108.67%

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
TTM Result
Revenue	2,063,690	2,002,411	1,914,972	1,946,639	1,861,183	1,846,836	1,865,940	6.93%
YoY %	3.06%	4.57%	-1.63%	4.59%	0.78%	-1.02%	-	-
Horiz. %	110.60%	107.31%	102.63%	104.32%	99.75%	98.98%	100.00%	-
PBT	120,733	109,249	94,232	92,997	64,238	79,270	97,283	15.46%
YoY %	10.51%	15.94%	1.33%	44.77%	-18.96%	-18.52%	-	-
Horiz. %	124.10%	112.30%	96.86%	95.59%	66.03%	81.48%	100.00%	-
Tax	-41,862	-41,209	-35,978	-36,236	-36,212	-29,878	-37,985	6.68%
YoY %	-1.58%	-14.54%	0.71%	-0.07%	-21.20%	21.34%	-	-
Horiz. %	110.21%	108.49%	94.72%	95.40%	95.33%	78.66%	100.00%	-
NP	78,871	68,040	58,254	56,761	28,026	49,392	59,298	20.92%
YoY %	15.92%	16.80%	2.63%	102.53%	-43.26%	-16.71%	-	-
Horiz. %	133.01%	114.74%	98.24%	95.72%	47.26%	83.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,960	66,756	56,646	55,200	26,453	47,949	57,797	22.05%
YoY %	16.78%	17.85%	2.62%	108.67%	-44.83%	-17.04%	-	-
Horiz. %	134.89%	115.50%	98.01%	95.51%	45.77%	82.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.67%	37.72%	38.18%	38.96%	56.37%	37.69%	39.05%	-
YoY %	-8.09%	-1.20%	-2.00%	-30.89%	49.56%	-3.48%	-	-
Horiz. %	88.78%	96.59%	97.77%	99.77%	144.35%	96.52%	100.00%	-
Total Cost	1,984,819	1,934,371	1,856,718	1,889,878	1,833,157	1,797,444	1,806,642	6.46%
YoY %	2.61%	4.18%	-1.75%	3.09%	1.99%	-0.51%	-	-
Horiz. %	109.86%	107.07%	102.77%	104.61%	101.47%	99.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	507,124	502,293	515,022	486,672	473,402	480,568	484,829	3.03%
YoY %	0.96%	-2.47%	5.83%	2.80%	-1.49%	-0.88%	-	-
Horiz. %	104.60%	103.60%	106.23%	100.38%	97.64%	99.12%	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	57,457	44,519	42,973	41,446	37,168	41,172	41,189	24.82%
YoY %	29.06%	3.60%	3.68%	11.51%	-9.73%	-0.04%	-	-
Horiz. %	139.50%	108.08%	104.33%	100.62%	90.24%	99.96%	100.00%	-
Div Payout %	73.70%	66.69%	75.86%	75.08%	140.51%	85.87%	71.27%	-
YoY %	10.51%	-12.09%	1.04%	-46.57%	63.63%	20.49%	-	-
Horiz. %	103.41%	93.57%	106.44%	105.35%	197.15%	120.49%	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	507,124	502,293	515,022	486,672	473,402	480,568	484,829	3.03%
YoY %	0.96%	-2.47%	5.83%	2.80%	-1.49%	-0.88%	-	-
Horiz. %	104.60%	103.60%	106.23%	100.38%	97.64%	99.12%	100.00%	-
NOSH	258,737	258,914	258,805	258,868	258,689	258,370	117,676	69.00%
YoY %	-0.07%	0.04%	-0.02%	0.07%	0.12%	119.56%	-	-
Horiz. %	219.87%	220.02%	219.93%	219.98%	219.83%	219.56%	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	3.82%	3.40%	3.04%	2.92%	1.51%	2.67%	3.18%	-
YoY %	12.35%	11.84%	4.11%	93.38%	-43.45%	-16.04%	-	-
Horiz. %	120.13%	106.92%	95.60%	91.82%	47.48%	83.96%	100.00%	-
ROE	15.37%	13.29%	11.00%	11.34%	5.59%	9.98%	11.92%	-
YoY %	15.65%	20.82%	-3.00%	102.86%	-43.99%	-16.28%	-	-
Horiz. %	128.94%	111.49%	92.28%	95.13%	46.90%	83.72%	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	797.60	773.39	739.93	751.98	719.47	714.80	1,585.65	-36.72%
YoY %	3.13%	4.52%	-1.60%	4.52%	0.65%	-54.92%	-	-
Horiz. %	50.30%	48.77%	46.66%	47.42%	45.37%	45.08%	100.00%	-
EPS	30.13	25.78	21.89	21.32	10.23	18.56	49.11	-27.77%
YoY %	16.87%	17.77%	2.67%	108.41%	-44.88%	-62.21%	-	-
Horiz. %	61.35%	52.49%	44.57%	43.41%	20.83%	37.79%	100.00%	-
DPS	22.20	17.20	16.61	16.01	14.37	15.94	35.00	-26.15%
YoY %	29.07%	3.55%	3.75%	11.41%	-9.85%	-54.46%	-	-
Horiz. %	63.43%	49.14%	47.46%	45.74%	41.06%	45.54%	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	143.19	138.94	132.87	135.07	129.14	128.14	129.47	6.93%
YoY %	3.06%	4.57%	-1.63%	4.59%	0.78%	-1.03%	-	-
Horiz. %	110.60%	107.31%	102.63%	104.33%	99.75%	98.97%	100.00%	-
EPS	5.41	4.63	3.93	3.83	1.84	3.33	4.01	22.07%
YoY %	16.85%	17.81%	2.61%	108.15%	-44.74%	-16.96%	-	-
Horiz. %	134.91%	115.46%	98.00%	95.51%	45.89%	83.04%	100.00%	-
DPS	3.99	3.09	2.98	2.88	2.58	2.86	2.86	24.82%
YoY %	29.13%	3.69%	3.47%	11.63%	-9.79%	0.00%	-	-
Horiz. %	139.51%	108.04%	104.20%	100.70%	90.21%	100.00%	100.00%	-
NAPS	0.3519	0.3485	0.3573	0.3377	0.3285	0.3334	0.3364	3.04%
YoY %	0.98%	-2.46%	5.80%	2.80%	-1.47%	-0.89%	-	-
Horiz. %	104.61%	103.60%	106.21%	100.39%	97.65%	99.11%	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	0.58	0.60	0.60	0.59	0.67	0.63	0.52	7.54%
YoY %	-3.33%	0.00%	1.69%	-11.94%	6.35%	21.15%	-	-
Horiz. %	111.54%	115.38%	115.38%	113.46%	128.85%	121.15%	100.00%	-
P/EPS	15.37	17.88	20.38	20.87	47.14	24.19	16.82	-5.82%
YoY %	-14.04%	-12.27%	-2.35%	-55.73%	94.87%	43.82%	-	-
Horiz. %	91.38%	106.30%	121.17%	124.08%	280.26%	143.82%	100.00%	-
EY	6.51	5.59	4.91	4.79	2.12	4.13	5.95	6.17%
YoY %	16.46%	13.85%	2.51%	125.94%	-48.67%	-30.59%	-	-
Horiz. %	109.41%	93.95%	82.52%	80.50%	35.63%	69.41%	100.00%	-
DY	4.79	3.73	3.72	3.60	2.98	3.55	4.24	8.46%
YoY %	28.42%	0.27%	3.33%	20.81%	-16.06%	-16.27%	-	-
Horiz. %	112.97%	87.97%	87.74%	84.91%	70.28%	83.73%	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	0.56	0.60	0.64	0.57	0.66	0.65	0.58	-2.31%
YoY %	-6.67%	-6.25%	12.28%	-13.64%	1.54%	12.07%	-	-
Horiz. %	96.55%	103.45%	110.34%	98.28%	113.79%	112.07%	100.00%	-
P/EPS	14.77	17.92	21.47	20.12	46.16	25.11	18.85	-14.99%
YoY %	-17.58%	-16.53%	6.71%	-56.41%	83.83%	33.21%	-	-
Horiz. %	78.36%	95.07%	113.90%	106.74%	244.88%	133.21%	100.00%	-
EY	6.77	5.58	4.66	4.97	2.17	3.98	5.30	17.70%
YoY %	21.33%	19.74%	-6.24%	129.03%	-45.48%	-24.91%	-	-
Horiz. %	127.74%	105.28%	87.92%	93.77%	40.94%	75.09%	100.00%	-
DY	4.99	3.72	3.53	3.73	3.04	3.42	3.78	20.31%
YoY %	34.14%	5.38%	-5.36%	22.70%	-11.11%	-9.52%	-	-
Horiz. %	132.01%	98.41%	93.39%	98.68%	80.42%	90.48%	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