[PHARMA] YoY Annualized Quarter Result on 2008-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,520,981 1,378,348 1,300,796 1,305,646 1,183,983 1,057,868 936,431 8.42% YoY % 10.35% 5.96% -0.37% 10.28% 11.92% 12.97% - Horiz. % 162.42% 147.19% 138.91% 139.43% 126.44% 112.97% 100.00%
PBT 73,186 45,462 81,436 90,599 77,898 27,195 42,072 9.66% YoY % 60.98% -44.17% -10.11% 16.30% 186.44% -35.36% - Horiz. % 173.95% 108.06% 193.56% 215.34% 185.15% 64.64% 100.00%
Tax -20,401 -15,152 -19,709 -29,190 -26,180 -13,111 -12,938 7.88% YoY % -34.64% 23.12% 32.48% -11.50% -99.68% -1.34% - Horiz. % 157.68% 117.11% 152.33% 225.61% 202.35% 101.34% 100.00%
NP 52,785 30,310 61,727 61,409 51,718 14,084 29,134 10.41% YoY % 74.15% -50.90% 0.52% 18.74% 267.21% -51.66% - Horiz. % 181.18% 104.04% 211.87% 210.78% 177.52% 48.34% 100.00%
NP to SH 52,157 30,384 60,191 60,031 50,080 12,481 26,902 11.66% YoY % 71.66% -49.52% 0.27% 19.87% 301.25% -53.61% - Horiz. % 193.88% 112.94% 223.74% 223.15% 186.16% 46.39% 100.00%
Tax Rate 27.88 % 33.33 % 24.20 % 32.22 % 33.61 % 48.21 % 30.75 % -1.62% YoY % -16.35% 37.73% -24.89% -4.14% -30.28% 56.78% - Horiz. % 90.67% 108.39% 78.70% 104.78% 109.30% 156.78% 100.00%
Total Cost 1,468,196 1,348,038 1,239,069 1,244,237 1,132,265 1,043,784 907,297 8.35% YoY % 8.91% 8.79% -0.42% 9.89% 8.48% 15.04% - Horiz. % 161.82% 148.58% 136.57% 137.14% 124.80% 115.04% 100.00%
Net Worth 514,273 421,524 431,158 388,297 349,768 316,570 304,433 9.13% YoY % 22.00% -2.23% 11.04% 11.02% 10.49% 3.99% - Horiz. % 168.93% 138.46% 141.63% 127.55% 114.89% 103.99% 100.00%
Dividend 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 35,304 10,698 39,585 28,881 19,253 12,299 14,496 15.98% YoY % 230.00% -72.97% 37.06% 50.01% 56.54% -15.16% - Horiz. % 243.53% 73.80% 273.06% 199.23% 132.81% 84.84% 100.00%
Div Payout % 67.69 % 35.21 % 65.77 % 48.11 % 38.45 % 98.54 % 53.89 % 3.87% YoY % 92.25% -46.46% 36.71% 25.12% -60.98% 82.85% - Horiz. % 125.61% 65.34% 122.04% 89.27% 71.35% 182.85% 100.00%
Equity 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 514,273 421,524 431,158 388,297 349,768 316,570 304,433 9.13% YoY % 22.00% -2.23% 11.04% 11.02% 10.49% 3.99% - Horiz. % 168.93% 138.46% 141.63% 127.55% 114.89% 103.99% 100.00%
NOSH 117,682 106,985 106,987 106,968 106,962 106,949 103,548 2.15% YoY % 10.00% -0.00% 0.02% 0.01% 0.01% 3.28% - Horiz. % 113.65% 103.32% 103.32% 103.30% 103.30% 103.28% 100.00%
Ratio Analysis 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.47 % 2.20 % 4.75 % 4.70 % 4.37 % 1.33 % 3.11 % 1.84% YoY % 57.73% -53.68% 1.06% 7.55% 228.57% -57.23% - Horiz. % 111.58% 70.74% 152.73% 151.13% 140.51% 42.77% 100.00%
ROE 10.14 % 7.21 % 13.96 % 15.46 % 14.32 % 3.94 % 8.84 % 2.31% YoY % 40.64% -48.35% -9.70% 7.96% 263.45% -55.43% - Horiz. % 114.71% 81.56% 157.92% 174.89% 161.99% 44.57% 100.00%
Per Share 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,292.44 1,288.35 1,215.84 1,220.58 1,106.91 989.13 904.34 6.13% YoY % 0.32% 5.96% -0.39% 10.27% 11.91% 9.38% - Horiz. % 142.92% 142.46% 134.45% 134.97% 122.40% 109.38% 100.00%
EPS 44.32 28.40 56.26 56.12 46.82 11.67 25.98 9.31% YoY % 56.06% -49.52% 0.25% 19.86% 301.20% -55.08% - Horiz. % 170.59% 109.31% 216.55% 216.01% 180.22% 44.92% 100.00%
DPS 30.00 10.00 37.00 27.00 18.00 11.50 14.00 13.54% YoY % 200.00% -72.97% 37.04% 50.00% 56.52% -17.86% - Horiz. % 214.29% 71.43% 264.29% 192.86% 128.57% 82.14% 100.00%
NAPS 4.3700 3.9400 4.0300 3.6300 3.2700 2.9600 2.9400 6.83% YoY % 10.91% -2.23% 11.02% 11.01% 10.47% 0.68% - Horiz. % 148.64% 134.01% 137.07% 123.47% 111.22% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 581.18 526.68 497.05 498.90 452.41 404.22 357.82 8.42% YoY % 10.35% 5.96% -0.37% 10.28% 11.92% 12.97% - Horiz. % 162.42% 147.19% 138.91% 139.43% 126.44% 112.97% 100.00%
EPS 19.93 11.61 23.00 22.94 19.14 4.77 10.28 11.66% YoY % 71.66% -49.52% 0.26% 19.85% 301.26% -53.60% - Horiz. % 193.87% 112.94% 223.74% 223.15% 186.19% 46.40% 100.00%
DPS 13.49 4.09 15.13 11.04 7.36 4.70 5.54 15.98% YoY % 229.83% -72.97% 37.05% 50.00% 56.60% -15.16% - Horiz. % 243.50% 73.83% 273.10% 199.28% 132.85% 84.84% 100.00%
NAPS 1.9651 1.6107 1.6475 1.4837 1.3365 1.2096 1.1633 9.13% YoY % 22.00% -2.23% 11.04% 11.01% 10.49% 3.98% - Horiz. % 168.92% 138.46% 141.62% 127.54% 114.89% 103.98% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.3600 5.3100 4.0000 3.3600 2.9300 3.7300 4.6400 -
P/RPS 0.41 0.41 0.33 0.28 0.26 0.38 0.51 -3.57% YoY % 0.00% 24.24% 17.86% 7.69% -31.58% -25.49% - Horiz. % 80.39% 80.39% 64.71% 54.90% 50.98% 74.51% 100.00%
P/EPS 12.09 18.70 7.11 5.99 6.26 31.96 17.86 -6.29% YoY % -35.35% 163.01% 18.70% -4.31% -80.41% 78.95% - Horiz. % 67.69% 104.70% 39.81% 33.54% 35.05% 178.95% 100.00%
EY 8.27 5.35 14.07 16.70 15.98 3.13 5.60 6.71% YoY % 54.58% -61.98% -15.75% 4.51% 410.54% -44.11% - Horiz. % 147.68% 95.54% 251.25% 298.21% 285.36% 55.89% 100.00%
DY 5.60 1.88 9.25 8.04 6.14 3.08 3.02 10.83% YoY % 197.87% -79.68% 15.05% 30.94% 99.35% 1.99% - Horiz. % 185.43% 62.25% 306.29% 266.23% 203.31% 101.99% 100.00%
P/NAPS 1.23 1.35 0.99 0.93 0.90 1.26 1.58 -4.09% YoY % -8.89% 36.36% 6.45% 3.33% -28.57% -20.25% - Horiz. % 77.85% 85.44% 62.66% 58.86% 56.96% 79.75% 100.00%
Price Multiplier on Announcement Date 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 25/02/11 19/02/10 27/02/09 28/02/08 26/02/07 07/03/06 -
Price 5.9000 5.3500 4.0500 2.7300 2.9800 3.6500 4.7300 -
P/RPS 0.46 0.42 0.33 0.22 0.27 0.37 0.52 -2.02% YoY % 9.52% 27.27% 50.00% -18.52% -27.03% -28.85% - Horiz. % 88.46% 80.77% 63.46% 42.31% 51.92% 71.15% 100.00%
P/EPS 13.31 18.84 7.20 4.86 6.36 31.28 18.21 -5.09% YoY % -29.35% 161.67% 48.15% -23.58% -79.67% 71.77% - Horiz. % 73.09% 103.46% 39.54% 26.69% 34.93% 171.77% 100.00%
EY 7.51 5.31 13.89 20.56 15.71 3.20 5.49 5.36% YoY % 41.43% -61.77% -32.44% 30.87% 390.94% -41.71% - Horiz. % 136.79% 96.72% 253.01% 374.50% 286.16% 58.29% 100.00%
DY 5.08 1.87 9.14 9.89 6.04 3.15 2.96 9.42% YoY % 171.66% -79.54% -7.58% 63.74% 91.75% 6.42% - Horiz. % 171.62% 63.18% 308.78% 334.12% 204.05% 106.42% 100.00%
P/NAPS 1.35 1.36 1.00 0.75 0.91 1.23 1.61 -2.89% YoY % -0.74% 36.00% 33.33% -17.58% -26.02% -23.60% - Horiz. % 83.85% 84.47% 62.11% 46.58% 56.52% 76.40% 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.
Comment
4Q2008.pdf 
