Highlights

[PHARMA] YoY Annualized Quarter Result on 2009-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 19-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     17.93%    YoY -     0.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,812,346 1,520,981 1,378,348 1,300,796 1,305,646 1,183,983 1,057,868 9.38%
  YoY % 19.16% 10.35% 5.96% -0.37% 10.28% 11.92% -
  Horiz. % 171.32% 143.78% 130.29% 122.96% 123.42% 111.92% 100.00%
PBT 103,313 73,186 45,462 81,436 90,599 77,898 27,195 24.89%
  YoY % 41.16% 60.98% -44.17% -10.11% 16.30% 186.44% -
  Horiz. % 379.90% 269.12% 167.17% 299.45% 333.15% 286.44% 100.00%
Tax -40,108 -20,401 -15,152 -19,709 -29,190 -26,180 -13,111 20.46%
  YoY % -96.60% -34.64% 23.12% 32.48% -11.50% -99.68% -
  Horiz. % 305.91% 155.60% 115.57% 150.32% 222.64% 199.68% 100.00%
NP 63,205 52,785 30,310 61,727 61,409 51,718 14,084 28.40%
  YoY % 19.74% 74.15% -50.90% 0.52% 18.74% 267.21% -
  Horiz. % 448.77% 374.79% 215.21% 438.28% 436.02% 367.21% 100.00%
NP to SH 61,710 52,157 30,384 60,191 60,031 50,080 12,481 30.49%
  YoY % 18.32% 71.66% -49.52% 0.27% 19.87% 301.25% -
  Horiz. % 494.43% 417.89% 243.44% 482.26% 480.98% 401.25% 100.00%
Tax Rate 38.82 % 27.88 % 33.33 % 24.20 % 32.22 % 33.61 % 48.21 % -3.54%
  YoY % 39.24% -16.35% 37.73% -24.89% -4.14% -30.28% -
  Horiz. % 80.52% 57.83% 69.14% 50.20% 66.83% 69.72% 100.00%
Total Cost 1,749,141 1,468,196 1,348,038 1,239,069 1,244,237 1,132,265 1,043,784 8.98%
  YoY % 19.14% 8.91% 8.79% -0.42% 9.89% 8.48% -
  Horiz. % 167.58% 140.66% 129.15% 118.71% 119.20% 108.48% 100.00%
Net Worth 471,886 514,273 421,524 431,158 388,297 349,768 316,570 6.87%
  YoY % -8.24% 22.00% -2.23% 11.04% 11.02% 10.49% -
  Horiz. % 149.06% 162.45% 133.15% 136.20% 122.66% 110.49% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 41,187 35,304 10,698 39,585 28,881 19,253 12,299 22.29%
  YoY % 16.66% 230.00% -72.97% 37.06% 50.01% 56.54% -
  Horiz. % 334.88% 287.05% 86.99% 321.85% 234.83% 156.54% 100.00%
Div Payout % 66.74 % 67.69 % 35.21 % 65.77 % 48.11 % 38.45 % 98.54 % -6.28%
  YoY % -1.40% 92.25% -46.46% 36.71% 25.12% -60.98% -
  Horiz. % 67.73% 68.69% 35.73% 66.74% 48.82% 39.02% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 471,886 514,273 421,524 431,158 388,297 349,768 316,570 6.87%
  YoY % -8.24% 22.00% -2.23% 11.04% 11.02% 10.49% -
  Horiz. % 149.06% 162.45% 133.15% 136.20% 122.66% 110.49% 100.00%
NOSH 117,677 117,682 106,985 106,987 106,968 106,962 106,949 1.60%
  YoY % -0.00% 10.00% -0.00% 0.02% 0.01% 0.01% -
  Horiz. % 110.03% 110.04% 100.03% 100.04% 100.02% 100.01% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.49 % 3.47 % 2.20 % 4.75 % 4.70 % 4.37 % 1.33 % 17.43%
  YoY % 0.58% 57.73% -53.68% 1.06% 7.55% 228.57% -
  Horiz. % 262.41% 260.90% 165.41% 357.14% 353.38% 328.57% 100.00%
ROE 13.08 % 10.14 % 7.21 % 13.96 % 15.46 % 14.32 % 3.94 % 22.12%
  YoY % 28.99% 40.64% -48.35% -9.70% 7.96% 263.45% -
  Horiz. % 331.98% 257.36% 182.99% 354.31% 392.39% 363.45% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,540.10 1,292.44 1,288.35 1,215.84 1,220.58 1,106.91 989.13 7.65%
  YoY % 19.16% 0.32% 5.96% -0.39% 10.27% 11.91% -
  Horiz. % 155.70% 130.66% 130.25% 122.92% 123.40% 111.91% 100.00%
EPS 52.44 44.32 28.40 56.26 56.12 46.82 11.67 28.43%
  YoY % 18.32% 56.06% -49.52% 0.25% 19.86% 301.20% -
  Horiz. % 449.36% 379.78% 243.36% 482.09% 480.89% 401.20% 100.00%
DPS 35.00 30.00 10.00 37.00 27.00 18.00 11.50 20.36%
  YoY % 16.67% 200.00% -72.97% 37.04% 50.00% 56.52% -
  Horiz. % 304.35% 260.87% 86.96% 321.74% 234.78% 156.52% 100.00%
NAPS 4.0100 4.3700 3.9400 4.0300 3.6300 3.2700 2.9600 5.19%
  YoY % -8.24% 10.91% -2.23% 11.02% 11.01% 10.47% -
  Horiz. % 135.47% 147.64% 133.11% 136.15% 122.64% 110.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 692.51 581.18 526.68 497.05 498.90 452.41 404.22 9.38%
  YoY % 19.16% 10.35% 5.96% -0.37% 10.28% 11.92% -
  Horiz. % 171.32% 143.78% 130.30% 122.97% 123.42% 111.92% 100.00%
EPS 23.58 19.93 11.61 23.00 22.94 19.14 4.77 30.49%
  YoY % 18.31% 71.66% -49.52% 0.26% 19.85% 301.26% -
  Horiz. % 494.34% 417.82% 243.40% 482.18% 480.92% 401.26% 100.00%
DPS 15.74 13.49 4.09 15.13 11.04 7.36 4.70 22.29%
  YoY % 16.68% 229.83% -72.97% 37.05% 50.00% 56.60% -
  Horiz. % 334.89% 287.02% 87.02% 321.91% 234.89% 156.60% 100.00%
NAPS 1.8031 1.9651 1.6107 1.6475 1.4837 1.3365 1.2096 6.87%
  YoY % -8.24% 22.00% -2.23% 11.04% 11.01% 10.49% -
  Horiz. % 149.07% 162.46% 133.16% 136.20% 122.66% 110.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 8.1000 5.3600 5.3100 4.0000 3.3600 2.9300 3.7300 -
P/RPS 0.53 0.41 0.41 0.33 0.28 0.26 0.38 5.70%
  YoY % 29.27% 0.00% 24.24% 17.86% 7.69% -31.58% -
  Horiz. % 139.47% 107.89% 107.89% 86.84% 73.68% 68.42% 100.00%
P/EPS 15.45 12.09 18.70 7.11 5.99 6.26 31.96 -11.40%
  YoY % 27.79% -35.35% 163.01% 18.70% -4.31% -80.41% -
  Horiz. % 48.34% 37.83% 58.51% 22.25% 18.74% 19.59% 100.00%
EY 6.47 8.27 5.35 14.07 16.70 15.98 3.13 12.85%
  YoY % -21.77% 54.58% -61.98% -15.75% 4.51% 410.54% -
  Horiz. % 206.71% 264.22% 170.93% 449.52% 533.55% 510.54% 100.00%
DY 4.32 5.60 1.88 9.25 8.04 6.14 3.08 5.80%
  YoY % -22.86% 197.87% -79.68% 15.05% 30.94% 99.35% -
  Horiz. % 140.26% 181.82% 61.04% 300.32% 261.04% 199.35% 100.00%
P/NAPS 2.02 1.23 1.35 0.99 0.93 0.90 1.26 8.18%
  YoY % 64.23% -8.89% 36.36% 6.45% 3.33% -28.57% -
  Horiz. % 160.32% 97.62% 107.14% 78.57% 73.81% 71.43% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 22/02/12 25/02/11 19/02/10 27/02/09 28/02/08 26/02/07 -
Price 7.8000 5.9000 5.3500 4.0500 2.7300 2.9800 3.6500 -
P/RPS 0.51 0.46 0.42 0.33 0.22 0.27 0.37 5.49%
  YoY % 10.87% 9.52% 27.27% 50.00% -18.52% -27.03% -
  Horiz. % 137.84% 124.32% 113.51% 89.19% 59.46% 72.97% 100.00%
P/EPS 14.87 13.31 18.84 7.20 4.86 6.36 31.28 -11.65%
  YoY % 11.72% -29.35% 161.67% 48.15% -23.58% -79.67% -
  Horiz. % 47.54% 42.55% 60.23% 23.02% 15.54% 20.33% 100.00%
EY 6.72 7.51 5.31 13.89 20.56 15.71 3.20 13.15%
  YoY % -10.52% 41.43% -61.77% -32.44% 30.87% 390.94% -
  Horiz. % 210.00% 234.69% 165.94% 434.06% 642.50% 490.94% 100.00%
DY 4.49 5.08 1.87 9.14 9.89 6.04 3.15 6.08%
  YoY % -11.61% 171.66% -79.54% -7.58% 63.74% 91.75% -
  Horiz. % 142.54% 161.27% 59.37% 290.16% 313.97% 191.75% 100.00%
P/NAPS 1.95 1.35 1.36 1.00 0.75 0.91 1.23 7.98%
  YoY % 44.44% -0.74% 36.00% 33.33% -17.58% -26.02% -
  Horiz. % 158.54% 109.76% 110.57% 81.30% 60.98% 73.98% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS