Highlights

[PHARMA] YoY Quarter Result on 2009-09-30 [#3]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 13-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -65.76%    YoY -     -42.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 426,460 371,432 334,337 329,962 314,288 334,700 289,040 6.69%
  YoY % 14.82% 11.10% 1.33% 4.99% -6.10% 15.80% -
  Horiz. % 147.54% 128.51% 115.67% 114.16% 108.74% 115.80% 100.00%
PBT 28,493 15,646 15,405 9,427 17,641 31,915 10,675 17.76%
  YoY % 82.11% 1.56% 63.41% -46.56% -44.73% 198.97% -
  Horiz. % 266.91% 146.57% 144.31% 88.31% 165.26% 298.97% 100.00%
Tax -2,957 -4,687 -6,970 -3,032 -6,593 -10,354 -5,279 -9.20%
  YoY % 36.91% 32.75% -129.88% 54.01% 36.32% -96.14% -
  Horiz. % 56.01% 88.79% 132.03% 57.44% 124.89% 196.14% 100.00%
NP 25,536 10,959 8,435 6,395 11,048 21,561 5,396 29.54%
  YoY % 133.01% 29.92% 31.90% -42.12% -48.76% 299.57% -
  Horiz. % 473.24% 203.09% 156.32% 118.51% 204.74% 399.57% 100.00%
NP to SH 25,247 10,811 8,586 6,059 10,590 21,302 5,039 30.78%
  YoY % 133.53% 25.91% 41.71% -42.79% -50.29% 322.74% -
  Horiz. % 501.03% 214.55% 170.39% 120.24% 210.16% 422.74% 100.00%
Tax Rate 10.38 % 29.96 % 45.25 % 32.16 % 37.37 % 32.44 % 49.45 % -22.89%
  YoY % -65.35% -33.79% 40.70% -13.94% 15.20% -34.40% -
  Horiz. % 20.99% 60.59% 91.51% 65.04% 75.57% 65.60% 100.00%
Total Cost 400,924 360,473 325,902 323,567 303,240 313,139 283,644 5.93%
  YoY % 11.22% 10.61% 0.72% 6.70% -3.16% 10.40% -
  Horiz. % 141.35% 127.09% 114.90% 114.08% 106.91% 110.40% 100.00%
Net Worth 496,469 464,092 424,488 407,858 374,393 335,784 323,095 7.42%
  YoY % 6.98% 9.33% 4.08% 8.94% 11.50% 3.93% -
  Horiz. % 153.66% 143.64% 131.38% 126.23% 115.88% 103.93% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,764 - - 28,903 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.70% 0.00% 0.00% 100.00% - - -
Div Payout % 46.60 % - % - % 477.03 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9.77% 0.00% 0.00% 100.00% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 496,469 464,092 424,488 407,858 374,393 335,784 323,095 7.42%
  YoY % 6.98% 9.33% 4.08% 8.94% 11.50% 3.93% -
  Horiz. % 153.66% 143.64% 131.38% 126.23% 115.88% 103.93% 100.00%
NOSH 117,646 106,933 106,924 107,049 106,969 106,937 106,985 1.59%
  YoY % 10.02% 0.01% -0.12% 0.07% 0.03% -0.04% -
  Horiz. % 109.97% 99.95% 99.94% 100.06% 99.99% 99.96% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.99 % 2.95 % 2.52 % 1.94 % 3.52 % 6.44 % 1.87 % 21.39%
  YoY % 103.05% 17.06% 29.90% -44.89% -45.34% 244.39% -
  Horiz. % 320.32% 157.75% 134.76% 103.74% 188.24% 344.39% 100.00%
ROE 5.09 % 2.33 % 2.02 % 1.49 % 2.83 % 6.34 % 1.56 % 21.76%
  YoY % 118.45% 15.35% 35.57% -47.35% -55.36% 306.41% -
  Horiz. % 326.28% 149.36% 129.49% 95.51% 181.41% 406.41% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 362.49 347.35 312.69 308.23 293.81 312.99 270.17 5.02%
  YoY % 4.36% 11.08% 1.45% 4.91% -6.13% 15.85% -
  Horiz. % 134.17% 128.57% 115.74% 114.09% 108.75% 115.85% 100.00%
EPS 21.46 10.11 8.03 5.66 9.90 19.92 4.71 28.73%
  YoY % 112.27% 25.90% 41.87% -42.83% -50.30% 322.93% -
  Horiz. % 455.63% 214.65% 170.49% 120.17% 210.19% 422.93% 100.00%
DPS 10.00 0.00 0.00 27.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.04% 0.00% 0.00% 100.00% - - -
NAPS 4.2200 4.3400 3.9700 3.8100 3.5000 3.1400 3.0200 5.73%
  YoY % -2.76% 9.32% 4.20% 8.86% 11.46% 3.97% -
  Horiz. % 139.74% 143.71% 131.46% 126.16% 115.89% 103.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,229
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 163.25 142.19 127.99 126.31 120.31 128.12 110.65 6.69%
  YoY % 14.81% 11.09% 1.33% 4.99% -6.10% 15.79% -
  Horiz. % 147.54% 128.50% 115.67% 114.15% 108.73% 115.79% 100.00%
EPS 9.66 4.14 3.29 2.32 4.05 8.15 1.93 30.76%
  YoY % 133.33% 25.84% 41.81% -42.72% -50.31% 322.28% -
  Horiz. % 500.52% 214.51% 170.47% 120.21% 209.84% 422.28% 100.00%
DPS 4.50 0.00 0.00 11.06 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.69% 0.00% 0.00% 100.00% - - -
NAPS 1.9005 1.7766 1.6250 1.5613 1.4332 1.2854 1.2368 7.42%
  YoY % 6.97% 9.33% 4.08% 8.94% 11.50% 3.93% -
  Horiz. % 153.66% 143.64% 131.39% 126.24% 115.88% 103.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.5500 5.9000 4.9800 4.0900 3.2400 3.2700 3.9800 -
P/RPS 2.08 1.70 1.59 1.33 1.10 1.04 1.47 5.95%
  YoY % 22.35% 6.92% 19.55% 20.91% 5.77% -29.25% -
  Horiz. % 141.50% 115.65% 108.16% 90.48% 74.83% 70.75% 100.00%
P/EPS 35.18 58.36 62.02 72.26 32.73 16.42 84.50 -13.58%
  YoY % -39.72% -5.90% -14.17% 120.78% 99.33% -80.57% -
  Horiz. % 41.63% 69.07% 73.40% 85.51% 38.73% 19.43% 100.00%
EY 2.84 1.71 1.61 1.38 3.06 6.09 1.18 15.75%
  YoY % 66.08% 6.21% 16.67% -54.90% -49.75% 416.10% -
  Horiz. % 240.68% 144.92% 136.44% 116.95% 259.32% 516.10% 100.00%
DY 1.32 0.00 0.00 6.60 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.79 1.36 1.25 1.07 0.93 1.04 1.32 5.20%
  YoY % 31.62% 8.80% 16.82% 15.05% -10.58% -21.21% -
  Horiz. % 135.61% 103.03% 94.70% 81.06% 70.45% 78.79% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 01/11/11 04/11/10 13/11/09 24/11/08 22/11/07 13/11/06 -
Price 8.2500 5.9000 4.9200 3.9300 3.3500 3.4200 3.6500 -
P/RPS 2.28 1.70 1.57 1.28 1.14 1.09 1.35 9.12%
  YoY % 34.12% 8.28% 22.66% 12.28% 4.59% -19.26% -
  Horiz. % 168.89% 125.93% 116.30% 94.81% 84.44% 80.74% 100.00%
P/EPS 38.44 58.36 61.27 69.43 33.84 17.17 77.49 -11.02%
  YoY % -34.13% -4.75% -11.75% 105.17% 97.09% -77.84% -
  Horiz. % 49.61% 75.31% 79.07% 89.60% 43.67% 22.16% 100.00%
EY 2.60 1.71 1.63 1.44 2.96 5.82 1.29 12.38%
  YoY % 52.05% 4.91% 13.19% -51.35% -49.14% 351.16% -
  Horiz. % 201.55% 132.56% 126.36% 111.63% 229.46% 451.16% 100.00%
DY 1.21 0.00 0.00 6.87 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.61% 0.00% 0.00% 100.00% - - -
P/NAPS 1.95 1.36 1.24 1.03 0.96 1.09 1.21 8.27%
  YoY % 43.38% 9.68% 20.39% 7.29% -11.93% -9.92% -
  Horiz. % 161.16% 112.40% 102.48% 85.12% 79.34% 90.08% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers