Highlights

[PHARMA] YoY Annualized Quarter Result on 2010-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -30.18%    YoY -     -49.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,946,639 1,812,346 1,520,981 1,378,348 1,300,796 1,305,646 1,183,983 8.63%
  YoY % 7.41% 19.16% 10.35% 5.96% -0.37% 10.28% -
  Horiz. % 164.41% 153.07% 128.46% 116.42% 109.87% 110.28% 100.00%
PBT 92,997 103,313 73,186 45,462 81,436 90,599 77,898 2.99%
  YoY % -9.99% 41.16% 60.98% -44.17% -10.11% 16.30% -
  Horiz. % 119.38% 132.63% 93.95% 58.36% 104.54% 116.30% 100.00%
Tax -36,236 -40,108 -20,401 -15,152 -19,709 -29,190 -26,180 5.56%
  YoY % 9.65% -96.60% -34.64% 23.12% 32.48% -11.50% -
  Horiz. % 138.41% 153.20% 77.93% 57.88% 75.28% 111.50% 100.00%
NP 56,761 63,205 52,785 30,310 61,727 61,409 51,718 1.56%
  YoY % -10.20% 19.74% 74.15% -50.90% 0.52% 18.74% -
  Horiz. % 109.75% 122.21% 102.06% 58.61% 119.35% 118.74% 100.00%
NP to SH 55,200 61,710 52,157 30,384 60,191 60,031 50,080 1.63%
  YoY % -10.55% 18.32% 71.66% -49.52% 0.27% 19.87% -
  Horiz. % 110.22% 123.22% 104.15% 60.67% 120.19% 119.87% 100.00%
Tax Rate 38.96 % 38.82 % 27.88 % 33.33 % 24.20 % 32.22 % 33.61 % 2.49%
  YoY % 0.36% 39.24% -16.35% 37.73% -24.89% -4.14% -
  Horiz. % 115.92% 115.50% 82.95% 99.17% 72.00% 95.86% 100.00%
Total Cost 1,889,878 1,749,141 1,468,196 1,348,038 1,239,069 1,244,237 1,132,265 8.90%
  YoY % 8.05% 19.14% 8.91% 8.79% -0.42% 9.89% -
  Horiz. % 166.91% 154.48% 129.67% 119.06% 109.43% 109.89% 100.00%
Net Worth 486,754 471,886 514,273 421,524 431,158 388,297 349,768 5.66%
  YoY % 3.15% -8.24% 22.00% -2.23% 11.04% 11.02% -
  Horiz. % 139.16% 134.91% 147.03% 120.52% 123.27% 111.02% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 41,477 41,187 35,304 10,698 39,585 28,881 19,253 13.63%
  YoY % 0.71% 16.66% 230.00% -72.97% 37.06% 50.01% -
  Horiz. % 215.43% 213.92% 183.37% 55.57% 205.60% 150.01% 100.00%
Div Payout % 75.14 % 66.74 % 67.69 % 35.21 % 65.77 % 48.11 % 38.45 % 11.80%
  YoY % 12.59% -1.40% 92.25% -46.46% 36.71% 25.12% -
  Horiz. % 195.42% 173.58% 176.05% 91.57% 171.05% 125.12% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 486,754 471,886 514,273 421,524 431,158 388,297 349,768 5.66%
  YoY % 3.15% -8.24% 22.00% -2.23% 11.04% 11.02% -
  Horiz. % 139.16% 134.91% 147.03% 120.52% 123.27% 111.02% 100.00%
NOSH 258,911 117,677 117,682 106,985 106,987 106,968 106,962 15.86%
  YoY % 120.02% -0.00% 10.00% -0.00% 0.02% 0.01% -
  Horiz. % 242.06% 110.02% 110.02% 100.02% 100.02% 100.01% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.92 % 3.49 % 3.47 % 2.20 % 4.75 % 4.70 % 4.37 % -6.49%
  YoY % -16.33% 0.58% 57.73% -53.68% 1.06% 7.55% -
  Horiz. % 66.82% 79.86% 79.41% 50.34% 108.70% 107.55% 100.00%
ROE 11.34 % 13.08 % 10.14 % 7.21 % 13.96 % 15.46 % 14.32 % -3.81%
  YoY % -13.30% 28.99% 40.64% -48.35% -9.70% 7.96% -
  Horiz. % 79.19% 91.34% 70.81% 50.35% 97.49% 107.96% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 751.85 1,540.10 1,292.44 1,288.35 1,215.84 1,220.58 1,106.91 -6.24%
  YoY % -51.18% 19.16% 0.32% 5.96% -0.39% 10.27% -
  Horiz. % 67.92% 139.14% 116.76% 116.39% 109.84% 110.27% 100.00%
EPS 21.32 52.44 44.32 28.40 56.26 56.12 46.82 -12.28%
  YoY % -59.34% 18.32% 56.06% -49.52% 0.25% 19.86% -
  Horiz. % 45.54% 112.00% 94.66% 60.66% 120.16% 119.86% 100.00%
DPS 16.02 35.00 30.00 10.00 37.00 27.00 18.00 -1.92%
  YoY % -54.23% 16.67% 200.00% -72.97% 37.04% 50.00% -
  Horiz. % 89.00% 194.44% 166.67% 55.56% 205.56% 150.00% 100.00%
NAPS 1.8800 4.0100 4.3700 3.9400 4.0300 3.6300 3.2700 -8.80%
  YoY % -53.12% -8.24% 10.91% -2.23% 11.02% 11.01% -
  Horiz. % 57.49% 122.63% 133.64% 120.49% 123.24% 111.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 743.83 692.51 581.18 526.68 497.05 498.90 452.41 8.63%
  YoY % 7.41% 19.16% 10.35% 5.96% -0.37% 10.28% -
  Horiz. % 164.42% 153.07% 128.46% 116.42% 109.87% 110.28% 100.00%
EPS 21.09 23.58 19.93 11.61 23.00 22.94 19.14 1.63%
  YoY % -10.56% 18.31% 71.66% -49.52% 0.26% 19.85% -
  Horiz. % 110.19% 123.20% 104.13% 60.66% 120.17% 119.85% 100.00%
DPS 15.85 15.74 13.49 4.09 15.13 11.04 7.36 13.63%
  YoY % 0.70% 16.68% 229.83% -72.97% 37.05% 50.00% -
  Horiz. % 215.35% 213.86% 183.29% 55.57% 205.57% 150.00% 100.00%
NAPS 1.8599 1.8031 1.9651 1.6107 1.6475 1.4837 1.3365 5.66%
  YoY % 3.15% -8.24% 22.00% -2.23% 11.04% 11.01% -
  Horiz. % 139.16% 134.91% 147.03% 120.52% 123.27% 111.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.4500 8.1000 5.3600 5.3100 4.0000 3.3600 2.9300 -
P/RPS 0.59 0.53 0.41 0.41 0.33 0.28 0.26 14.62%
  YoY % 11.32% 29.27% 0.00% 24.24% 17.86% 7.69% -
  Horiz. % 226.92% 203.85% 157.69% 157.69% 126.92% 107.69% 100.00%
P/EPS 20.87 15.45 12.09 18.70 7.11 5.99 6.26 22.20%
  YoY % 35.08% 27.79% -35.35% 163.01% 18.70% -4.31% -
  Horiz. % 333.39% 246.81% 193.13% 298.72% 113.58% 95.69% 100.00%
EY 4.79 6.47 8.27 5.35 14.07 16.70 15.98 -18.18%
  YoY % -25.97% -21.77% 54.58% -61.98% -15.75% 4.51% -
  Horiz. % 29.97% 40.49% 51.75% 33.48% 88.05% 104.51% 100.00%
DY 3.60 4.32 5.60 1.88 9.25 8.04 6.14 -8.51%
  YoY % -16.67% -22.86% 197.87% -79.68% 15.05% 30.94% -
  Horiz. % 58.63% 70.36% 91.21% 30.62% 150.65% 130.94% 100.00%
P/NAPS 2.37 2.02 1.23 1.35 0.99 0.93 0.90 17.50%
  YoY % 17.33% 64.23% -8.89% 36.36% 6.45% 3.33% -
  Horiz. % 263.33% 224.44% 136.67% 150.00% 110.00% 103.33% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 18/02/13 22/02/12 25/02/11 19/02/10 27/02/09 28/02/08 -
Price 4.2900 7.8000 5.9000 5.3500 4.0500 2.7300 2.9800 -
P/RPS 0.57 0.51 0.46 0.42 0.33 0.22 0.27 13.25%
  YoY % 11.76% 10.87% 9.52% 27.27% 50.00% -18.52% -
  Horiz. % 211.11% 188.89% 170.37% 155.56% 122.22% 81.48% 100.00%
P/EPS 20.12 14.87 13.31 18.84 7.20 4.86 6.36 21.14%
  YoY % 35.31% 11.72% -29.35% 161.67% 48.15% -23.58% -
  Horiz. % 316.35% 233.81% 209.28% 296.23% 113.21% 76.42% 100.00%
EY 4.97 6.72 7.51 5.31 13.89 20.56 15.71 -17.44%
  YoY % -26.04% -10.52% 41.43% -61.77% -32.44% 30.87% -
  Horiz. % 31.64% 42.78% 47.80% 33.80% 88.42% 130.87% 100.00%
DY 3.73 4.49 5.08 1.87 9.14 9.89 6.04 -7.71%
  YoY % -16.93% -11.61% 171.66% -79.54% -7.58% 63.74% -
  Horiz. % 61.75% 74.34% 84.11% 30.96% 151.32% 163.74% 100.00%
P/NAPS 2.28 1.95 1.35 1.36 1.00 0.75 0.91 16.53%
  YoY % 16.92% 44.44% -0.74% 36.00% 33.33% -17.58% -
  Horiz. % 250.55% 214.29% 148.35% 149.45% 109.89% 82.42% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.880.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4350.00 
 IRIS 0.3750.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.5050.00 
 3A 0.820.00 
 M3TECH 0.050.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS