Highlights

[PHARMA] QoQ Quarter Result on 2010-09-30 [#3]


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 396,435 385,328 376,116 334,337 350,335 317,560 323,906 14.46%
  QoQ % 2.88% 2.45% 12.50% -4.57% 10.32% -1.96% -
  Horiz. % 122.39% 118.96% 116.12% 103.22% 108.16% 98.04% 100.00%
PBT 19,380 21,792 -2,701 15,405 20,327 12,431 27,490 -20.84%
  QoQ % -11.07% 906.81% -117.53% -24.21% 63.52% -54.78% -
  Horiz. % 70.50% 79.27% -9.83% 56.04% 73.94% 45.22% 100.00%
Tax -5,335 -6,193 749 -6,970 -5,809 -3,122 -5,372 -0.46%
  QoQ % 13.85% -926.84% 110.75% -19.99% -86.07% 41.88% -
  Horiz. % 99.31% 115.28% -13.94% 129.75% 108.13% 58.12% 100.00%
NP 14,045 15,599 -1,952 8,435 14,518 9,309 22,118 -26.18%
  QoQ % -9.96% 899.13% -123.14% -41.90% 55.96% -57.91% -
  Horiz. % 63.50% 70.53% -8.83% 38.14% 65.64% 42.09% 100.00%
NP to SH 13,920 15,484 -2,256 8,586 14,747 9,307 21,914 -26.17%
  QoQ % -10.10% 786.35% -126.28% -41.78% 58.45% -57.53% -
  Horiz. % 63.52% 70.66% -10.29% 39.18% 67.29% 42.47% 100.00%
Tax Rate 27.53 % 28.42 % - % 45.25 % 28.58 % 25.11 % 19.54 % 25.76%
  QoQ % -3.13% 0.00% 0.00% 58.33% 13.82% 28.51% -
  Horiz. % 140.89% 145.45% 0.00% 231.58% 146.26% 128.51% 100.00%
Total Cost 382,390 369,729 378,068 325,902 335,817 308,251 301,788 17.15%
  QoQ % 3.42% -2.21% 16.01% -2.95% 8.94% 2.14% -
  Horiz. % 126.71% 122.51% 125.28% 107.99% 111.28% 102.14% 100.00%
Net Worth 451,517 437,661 421,262 424,488 417,065 439,675 431,217 3.12%
  QoQ % 3.17% 3.89% -0.76% 1.78% -5.14% 1.96% -
  Horiz. % 104.71% 101.49% 97.69% 98.44% 96.72% 101.96% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 50,261 - 39,590 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 126.95% 0.00% 100.00%
Div Payout % - % - % - % - % 340.83 % - % 180.66 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 188.66% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 451,517 437,661 421,262 424,488 417,065 439,675 431,217 3.12%
  QoQ % 3.17% 3.89% -0.76% 1.78% -5.14% 1.96% -
  Horiz. % 104.71% 101.49% 97.69% 98.44% 96.72% 101.96% 100.00%
NOSH 106,994 107,007 106,919 106,924 106,939 106,977 107,001 -0.00%
  QoQ % -0.01% 0.08% -0.00% -0.01% -0.03% -0.02% -
  Horiz. % 99.99% 100.01% 99.92% 99.93% 99.94% 99.98% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.54 % 4.05 % -0.52 % 2.52 % 4.14 % 2.93 % 6.83 % -35.55%
  QoQ % -12.59% 878.85% -120.63% -39.13% 41.30% -57.10% -
  Horiz. % 51.83% 59.30% -7.61% 36.90% 60.61% 42.90% 100.00%
ROE 3.08 % 3.54 % -0.54 % 2.02 % 3.54 % 2.12 % 5.08 % -28.43%
  QoQ % -12.99% 755.56% -126.73% -42.94% 66.98% -58.27% -
  Horiz. % 60.63% 69.69% -10.63% 39.76% 69.69% 41.73% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 370.52 360.09 351.78 312.69 327.60 296.85 302.71 14.47%
  QoQ % 2.90% 2.36% 12.50% -4.55% 10.36% -1.94% -
  Horiz. % 122.40% 118.96% 116.21% 103.30% 108.22% 98.06% 100.00%
EPS 13.01 14.47 -2.11 8.03 13.79 8.70 20.48 -26.16%
  QoQ % -10.09% 785.78% -126.28% -41.77% 58.51% -57.52% -
  Horiz. % 63.53% 70.65% -10.30% 39.21% 67.33% 42.48% 100.00%
DPS 0.00 0.00 0.00 0.00 47.00 0.00 37.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 127.03% 0.00% 100.00%
NAPS 4.2200 4.0900 3.9400 3.9700 3.9000 4.1100 4.0300 3.13%
  QoQ % 3.18% 3.81% -0.76% 1.79% -5.11% 1.99% -
  Horiz. % 104.71% 101.49% 97.77% 98.51% 96.77% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 151.76 147.51 143.98 127.99 134.11 121.56 123.99 14.47%
  QoQ % 2.88% 2.45% 12.49% -4.56% 10.32% -1.96% -
  Horiz. % 122.40% 118.97% 116.12% 103.23% 108.16% 98.04% 100.00%
EPS 5.33 5.93 -0.86 3.29 5.65 3.56 8.39 -26.16%
  QoQ % -10.12% 789.53% -126.14% -41.77% 58.71% -57.57% -
  Horiz. % 63.53% 70.68% -10.25% 39.21% 67.34% 42.43% 100.00%
DPS 0.00 0.00 0.00 0.00 19.24 0.00 15.16 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 126.91% 0.00% 100.00%
NAPS 1.7284 1.6754 1.6126 1.6250 1.5965 1.6831 1.6507 3.12%
  QoQ % 3.16% 3.89% -0.76% 1.79% -5.15% 1.96% -
  Horiz. % 104.71% 101.50% 97.69% 98.44% 96.72% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.9000 5.7300 5.3100 4.9800 4.9800 4.2700 4.0000 -
P/RPS 1.59 1.59 1.51 1.59 1.52 1.44 1.32 13.25%
  QoQ % 0.00% 5.30% -5.03% 4.61% 5.56% 9.09% -
  Horiz. % 120.45% 120.45% 114.39% 120.45% 115.15% 109.09% 100.00%
P/EPS 45.35 39.60 -251.66 62.02 36.11 49.08 19.53 75.63%
  QoQ % 14.52% 115.74% -505.77% 71.75% -26.43% 151.31% -
  Horiz. % 232.21% 202.76% -1,288.58% 317.56% 184.90% 251.31% 100.00%
EY 2.21 2.53 -0.40 1.61 2.77 2.04 5.12 -42.97%
  QoQ % -12.65% 732.50% -124.84% -41.88% 35.78% -60.16% -
  Horiz. % 43.16% 49.41% -7.81% 31.45% 54.10% 39.84% 100.00%
DY 0.00 0.00 0.00 0.00 9.44 0.00 9.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 102.05% 0.00% 100.00%
P/NAPS 1.40 1.40 1.35 1.25 1.28 1.04 0.99 26.07%
  QoQ % 0.00% 3.70% 8.00% -2.34% 23.08% 5.05% -
  Horiz. % 141.41% 141.41% 136.36% 126.26% 129.29% 105.05% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 13/05/11 25/02/11 04/11/10 11/08/10 26/05/10 19/02/10 -
Price 5.9000 5.0500 5.3500 4.9200 4.9500 4.7100 4.0500 -
P/RPS 1.59 1.40 1.52 1.57 1.51 1.59 1.34 12.12%
  QoQ % 13.57% -7.89% -3.18% 3.97% -5.03% 18.66% -
  Horiz. % 118.66% 104.48% 113.43% 117.16% 112.69% 118.66% 100.00%
P/EPS 45.35 34.90 -253.55 61.27 35.90 54.14 19.78 74.14%
  QoQ % 29.94% 113.76% -513.82% 70.67% -33.69% 173.71% -
  Horiz. % 229.27% 176.44% -1,281.85% 309.76% 181.50% 273.71% 100.00%
EY 2.21 2.87 -0.39 1.63 2.79 1.85 5.06 -42.52%
  QoQ % -23.00% 835.90% -123.93% -41.58% 50.81% -63.44% -
  Horiz. % 43.68% 56.72% -7.71% 32.21% 55.14% 36.56% 100.00%
DY 0.00 0.00 0.00 0.00 9.49 0.00 9.14 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 103.83% 0.00% 100.00%
P/NAPS 1.40 1.23 1.36 1.24 1.27 1.15 1.00 25.22%
  QoQ % 13.82% -9.56% 9.68% -2.36% 10.43% 15.00% -
  Horiz. % 140.00% 123.00% 136.00% 124.00% 127.00% 115.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

192  309  550  1095 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.25+0.09 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.310.00 
 GPACKET-WB 0.120.00 
 VELESTO 0.325-0.005 
 ALAM 0.11+0.005 
 KNM-WB 0.305+0.015 
 ARMADA 0.24-0.01 
Partners & Brokers