Highlights

[PHARMA] YoY Quarter Result on 2009-06-30 [#2]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     21.86%    YoY -     35.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 456,737 396,435 350,335 333,212 353,465 300,231 251,133 10.47%
  YoY % 15.21% 13.16% 5.14% -5.73% 17.73% 19.55% -
  Horiz. % 181.87% 157.86% 139.50% 132.68% 140.75% 119.55% 100.00%
PBT 27,618 19,380 20,327 24,337 21,088 12,181 8,266 22.25%
  YoY % 42.51% -4.66% -16.48% 15.41% 73.12% 47.36% -
  Horiz. % 334.12% 234.45% 245.91% 294.42% 255.12% 147.36% 100.00%
Tax -11,541 -5,335 -5,809 -5,814 -7,631 -4,964 -2,182 31.96%
  YoY % -116.33% 8.16% 0.09% 23.81% -53.73% -127.50% -
  Horiz. % 528.92% 244.50% 266.22% 266.45% 349.73% 227.50% 100.00%
NP 16,077 14,045 14,518 18,523 13,457 7,217 6,084 17.56%
  YoY % 14.47% -3.26% -21.62% 37.65% 86.46% 18.62% -
  Horiz. % 264.25% 230.85% 238.63% 304.45% 221.19% 118.62% 100.00%
NP to SH 15,713 13,920 14,747 17,697 13,107 6,640 5,663 18.52%
  YoY % 12.88% -5.61% -16.67% 35.02% 97.39% 17.25% -
  Horiz. % 277.47% 245.81% 260.41% 312.50% 231.45% 117.25% 100.00%
Tax Rate 41.79 % 27.53 % 28.58 % 23.89 % 36.19 % 40.75 % 26.40 % 7.95%
  YoY % 51.80% -3.67% 19.63% -33.99% -11.19% 54.36% -
  Horiz. % 158.30% 104.28% 108.26% 90.49% 137.08% 154.36% 100.00%
Total Cost 440,660 382,390 335,817 314,689 340,008 293,014 245,049 10.26%
  YoY % 15.24% 13.87% 6.71% -7.45% 16.04% 19.57% -
  Horiz. % 179.83% 156.05% 137.04% 128.42% 138.75% 119.57% 100.00%
Net Worth 481,394 451,517 417,065 400,161 362,716 314,357 316,871 7.21%
  YoY % 6.62% 8.26% 4.22% 10.32% 15.38% -0.79% -
  Horiz. % 151.92% 142.49% 131.62% 126.29% 114.47% 99.21% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,827 - 50,261 28,888 19,259 16,038 12,310 -5.39%
  YoY % 0.00% 0.00% 73.98% 50.00% 20.08% 30.28% -
  Horiz. % 71.71% 0.00% 408.27% 234.66% 156.44% 130.28% 100.00%
Div Payout % 56.18 % - % 340.83 % 163.24 % 146.94 % 241.55 % 217.39 % -20.17%
  YoY % 0.00% 0.00% 108.79% 11.09% -39.17% 11.11% -
  Horiz. % 25.84% 0.00% 156.78% 75.09% 67.59% 111.11% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 481,394 451,517 417,065 400,161 362,716 314,357 316,871 7.21%
  YoY % 6.62% 8.26% 4.22% 10.32% 15.38% -0.79% -
  Horiz. % 151.92% 142.49% 131.62% 126.29% 114.47% 99.21% 100.00%
NOSH 117,700 106,994 106,939 106,995 106,995 106,924 107,051 1.59%
  YoY % 10.01% 0.05% -0.05% -0.00% 0.07% -0.12% -
  Horiz. % 109.95% 99.95% 99.90% 99.95% 99.95% 99.88% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.52 % 3.54 % 4.14 % 5.56 % 3.81 % 2.40 % 2.42 % 6.44%
  YoY % -0.56% -14.49% -25.54% 45.93% 58.75% -0.83% -
  Horiz. % 145.45% 146.28% 171.07% 229.75% 157.44% 99.17% 100.00%
ROE 3.26 % 3.08 % 3.54 % 4.42 % 3.61 % 2.11 % 1.79 % 10.50%
  YoY % 5.84% -12.99% -19.91% 22.44% 71.09% 17.88% -
  Horiz. % 182.12% 172.07% 197.77% 246.93% 201.68% 117.88% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 388.05 370.52 327.60 311.43 330.35 280.79 234.59 8.74%
  YoY % 4.73% 13.10% 5.19% -5.73% 17.65% 19.69% -
  Horiz. % 165.42% 157.94% 139.65% 132.76% 140.82% 119.69% 100.00%
EPS 13.35 13.01 13.79 16.54 12.25 6.21 5.29 16.67%
  YoY % 2.61% -5.66% -16.63% 35.02% 97.26% 17.39% -
  Horiz. % 252.36% 245.94% 260.68% 312.67% 231.57% 117.39% 100.00%
DPS 7.50 0.00 47.00 27.00 18.00 15.00 11.50 -6.87%
  YoY % 0.00% 0.00% 74.07% 50.00% 20.00% 30.43% -
  Horiz. % 65.22% 0.00% 408.70% 234.78% 156.52% 130.43% 100.00%
NAPS 4.0900 4.2200 3.9000 3.7400 3.3900 2.9400 2.9600 5.53%
  YoY % -3.08% 8.21% 4.28% 10.32% 15.31% -0.68% -
  Horiz. % 138.18% 142.57% 131.76% 126.35% 114.53% 99.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 174.84 151.76 134.11 127.56 135.31 114.93 96.13 10.47%
  YoY % 15.21% 13.16% 5.13% -5.73% 17.73% 19.56% -
  Horiz. % 181.88% 157.87% 139.51% 132.70% 140.76% 119.56% 100.00%
EPS 6.02 5.33 5.65 6.77 5.02 2.54 2.17 18.52%
  YoY % 12.95% -5.66% -16.54% 34.86% 97.64% 17.05% -
  Horiz. % 277.42% 245.62% 260.37% 311.98% 231.34% 117.05% 100.00%
DPS 3.38 0.00 19.24 11.06 7.37 6.14 4.71 -5.38%
  YoY % 0.00% 0.00% 73.96% 50.07% 20.03% 30.36% -
  Horiz. % 71.76% 0.00% 408.49% 234.82% 156.48% 130.36% 100.00%
NAPS 1.8428 1.7284 1.5965 1.5318 1.3885 1.2034 1.2130 7.21%
  YoY % 6.62% 8.26% 4.22% 10.32% 15.38% -0.79% -
  Horiz. % 151.92% 142.49% 131.62% 126.28% 114.47% 99.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 10.1800 5.9000 4.9800 3.8000 3.2700 3.5300 4.5100 -
P/RPS 2.62 1.59 1.52 1.22 0.99 1.26 1.92 5.31%
  YoY % 64.78% 4.61% 24.59% 23.23% -21.43% -34.38% -
  Horiz. % 136.46% 82.81% 79.17% 63.54% 51.56% 65.62% 100.00%
P/EPS 76.25 45.35 36.11 22.97 26.69 56.84 85.26 -1.84%
  YoY % 68.14% 25.59% 57.21% -13.94% -53.04% -33.33% -
  Horiz. % 89.43% 53.19% 42.35% 26.94% 31.30% 66.67% 100.00%
EY 1.31 2.21 2.77 4.35 3.75 1.76 1.17 1.90%
  YoY % -40.72% -20.22% -36.32% 16.00% 113.07% 50.43% -
  Horiz. % 111.97% 188.89% 236.75% 371.79% 320.51% 150.43% 100.00%
DY 0.74 0.00 9.44 7.11 5.50 4.25 2.55 -18.62%
  YoY % 0.00% 0.00% 32.77% 29.27% 29.41% 66.67% -
  Horiz. % 29.02% 0.00% 370.20% 278.82% 215.69% 166.67% 100.00%
P/NAPS 2.49 1.40 1.28 1.02 0.96 1.20 1.52 8.57%
  YoY % 77.86% 9.38% 25.49% 6.25% -20.00% -21.05% -
  Horiz. % 163.82% 92.11% 84.21% 67.11% 63.16% 78.95% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 08/08/12 10/08/11 11/08/10 21/08/09 14/08/08 17/08/07 16/08/06 -
Price 8.8300 5.9000 4.9500 4.0000 3.4400 3.4400 4.0000 -
P/RPS 2.28 1.59 1.51 1.28 1.04 1.23 1.71 4.91%
  YoY % 43.40% 5.30% 17.97% 23.08% -15.45% -28.07% -
  Horiz. % 133.33% 92.98% 88.30% 74.85% 60.82% 71.93% 100.00%
P/EPS 66.14 45.35 35.90 24.18 28.08 55.39 75.61 -2.20%
  YoY % 45.84% 26.32% 48.47% -13.89% -49.30% -26.74% -
  Horiz. % 87.48% 59.98% 47.48% 31.98% 37.14% 73.26% 100.00%
EY 1.51 2.21 2.79 4.14 3.56 1.81 1.32 2.26%
  YoY % -31.67% -20.79% -32.61% 16.29% 96.69% 37.12% -
  Horiz. % 114.39% 167.42% 211.36% 313.64% 269.70% 137.12% 100.00%
DY 0.85 0.00 9.49 6.75 5.23 4.36 2.88 -18.39%
  YoY % 0.00% 0.00% 40.59% 29.06% 19.95% 51.39% -
  Horiz. % 29.51% 0.00% 329.51% 234.38% 181.60% 151.39% 100.00%
P/NAPS 2.16 1.40 1.27 1.07 1.01 1.17 1.35 8.14%
  YoY % 54.29% 10.24% 18.69% 5.94% -13.68% -13.33% -
  Horiz. % 160.00% 103.70% 94.07% 79.26% 74.81% 86.67% 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.
 


 

300  236  580  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.405+0.04 
 GPACKET-WB 0.13+0.005 
 KNM-WB 0.285+0.03 
 PWORTH 0.070.00 
 NETX 0.0150.00 
 GPACKET 0.55+0.025 
 VELESTO 0.32+0.005 
 REACH 0.240.00 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers