Highlights

[PHARMA] YoY Annualized Quarter Result on 2008-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     6.58%    YoY -     19.87%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS