Highlights

[PHARMA] YoY TTM 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 -     8.20%    YoY -     -12.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,642,700 1,492,216 1,321,763 1,289,459 1,290,632 1,112,447 967,662 9.21%
  YoY % 10.08% 12.90% 2.51% -0.09% 16.02% 14.96% -
  Horiz. % 169.76% 154.21% 136.59% 133.26% 133.38% 114.96% 100.00%
PBT 102,587 53,876 69,675 86,658 103,949 32,429 26,688 25.13%
  YoY % 90.41% -22.68% -19.60% -16.63% 220.54% 21.51% -
  Horiz. % 384.39% 201.87% 261.07% 324.71% 389.50% 121.51% 100.00%
Tax -34,308 -17,749 -17,335 -24,472 -33,502 -16,635 -6,615 31.53%
  YoY % -93.30% -2.39% 29.16% 26.95% -101.39% -151.47% -
  Horiz. % 518.64% 268.31% 262.06% 369.95% 506.46% 251.47% 100.00%
NP 68,279 36,127 52,340 62,186 70,447 15,794 20,073 22.61%
  YoY % 89.00% -30.98% -15.83% -11.73% 346.04% -21.32% -
  Horiz. % 340.15% 179.98% 260.75% 309.80% 350.95% 78.68% 100.00%
NP to SH 67,151 35,734 52,027 60,598 69,023 14,068 18,614 23.82%
  YoY % 87.92% -31.32% -14.14% -12.21% 390.64% -24.42% -
  Horiz. % 360.76% 191.97% 279.50% 325.55% 370.81% 75.58% 100.00%
Tax Rate 33.44 % 32.94 % 24.88 % 28.24 % 32.23 % 51.30 % 24.79 % 5.11%
  YoY % 1.52% 32.40% -11.90% -12.38% -37.17% 106.94% -
  Horiz. % 134.89% 132.88% 100.36% 113.92% 130.01% 206.94% 100.00%
Total Cost 1,574,421 1,456,089 1,269,423 1,227,273 1,220,185 1,096,653 947,589 8.82%
  YoY % 8.13% 14.70% 3.43% 0.58% 11.26% 15.73% -
  Horiz. % 166.15% 153.66% 133.96% 129.52% 128.77% 115.73% 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 52,948 0 118,755 57,770 38,516 16,038 15,951 22.11%
  YoY % 0.00% 0.00% 105.57% 49.99% 140.15% 0.55% -
  Horiz. % 331.94% 0.00% 744.49% 362.17% 241.46% 100.55% 100.00%
Div Payout % 78.85 % - % 228.26 % 95.33 % 55.80 % 114.01 % 85.70 % -1.38%
  YoY % 0.00% 0.00% 139.44% 70.84% -51.06% 33.03% -
  Horiz. % 92.01% 0.00% 266.35% 111.24% 65.11% 133.03% 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 4.16 % 2.42 % 3.96 % 4.82 % 5.46 % 1.42 % 2.07 % 12.32%
  YoY % 71.90% -38.89% -17.84% -11.72% 284.51% -31.40% -
  Horiz. % 200.97% 116.91% 191.30% 232.85% 263.77% 68.60% 100.00%
ROE 13.95 % 7.91 % 12.47 % 15.14 % 19.03 % 4.48 % 5.87 % 15.50%
  YoY % 76.36% -36.57% -17.64% -20.44% 324.78% -23.68% -
  Horiz. % 237.65% 134.75% 212.44% 257.92% 324.19% 76.32% 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 1,395.66 1,394.66 1,235.99 1,205.16 1,206.24 1,040.41 903.93 7.50%
  YoY % 0.07% 12.84% 2.56% -0.09% 15.94% 15.10% -
  Horiz. % 154.40% 154.29% 136.74% 133.32% 133.44% 115.10% 100.00%
EPS 57.05 33.40 48.65 56.64 64.51 13.16 17.39 21.87%
  YoY % 70.81% -31.35% -14.11% -12.20% 390.20% -24.32% -
  Horiz. % 328.06% 192.06% 279.76% 325.70% 370.96% 75.68% 100.00%
DPS 44.99 0.00 111.00 54.00 36.00 15.00 14.90 20.20%
  YoY % 0.00% 0.00% 105.56% 50.00% 140.00% 0.67% -
  Horiz. % 301.95% 0.00% 744.97% 362.42% 241.61% 100.67% 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 - 261,705
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 627.69 570.19 505.06 492.71 493.16 425.08 369.75 9.21%
  YoY % 10.08% 12.90% 2.51% -0.09% 16.02% 14.96% -
  Horiz. % 169.76% 154.21% 136.60% 133.25% 133.38% 114.96% 100.00%
EPS 25.66 13.65 19.88 23.16 26.37 5.38 7.11 23.83%
  YoY % 87.99% -31.34% -14.16% -12.17% 390.15% -24.33% -
  Horiz. % 360.90% 191.98% 279.61% 325.74% 370.89% 75.67% 100.00%
DPS 20.23 0.00 45.38 22.07 14.72 6.13 6.10 22.10%
  YoY % 0.00% 0.00% 105.62% 49.93% 140.13% 0.49% -
  Horiz. % 331.64% 0.00% 743.93% 361.80% 241.31% 100.49% 100.00%
NAPS 1.8394 1.7253 1.5936 1.5291 1.3860 1.2012 1.2108 7.21%
  YoY % 6.61% 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%
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 0.73 0.42 0.40 0.32 0.27 0.34 0.50 6.50%
  YoY % 73.81% 5.00% 25.00% 18.52% -20.59% -32.00% -
  Horiz. % 146.00% 84.00% 80.00% 64.00% 54.00% 68.00% 100.00%
P/EPS 17.84 17.67 10.24 6.71 5.07 26.83 25.94 -6.04%
  YoY % 0.96% 72.56% 52.61% 32.35% -81.10% 3.43% -
  Horiz. % 68.77% 68.12% 39.48% 25.87% 19.55% 103.43% 100.00%
EY 5.60 5.66 9.77 14.90 19.73 3.73 3.86 6.39%
  YoY % -1.06% -42.07% -34.43% -24.48% 428.95% -3.37% -
  Horiz. % 145.08% 146.63% 253.11% 386.01% 511.14% 96.63% 100.00%
DY 4.42 0.00 22.29 14.21 11.01 4.25 3.30 4.99%
  YoY % 0.00% 0.00% 56.86% 29.06% 159.06% 28.79% -
  Horiz. % 133.94% 0.00% 675.45% 430.61% 333.64% 128.79% 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 0.63 0.42 0.40 0.33 0.29 0.33 0.44 6.16%
  YoY % 50.00% 5.00% 21.21% 13.79% -12.12% -25.00% -
  Horiz. % 143.18% 95.45% 90.91% 75.00% 65.91% 75.00% 100.00%
P/EPS 15.48 17.67 10.17 7.06 5.33 26.15 23.00 -6.38%
  YoY % -12.39% 73.75% 44.05% 32.46% -79.62% 13.70% -
  Horiz. % 67.30% 76.83% 44.22% 30.70% 23.17% 113.70% 100.00%
EY 6.46 5.66 9.83 14.16 18.75 3.82 4.35 6.81%
  YoY % 14.13% -42.42% -30.58% -24.48% 390.84% -12.18% -
  Horiz. % 148.51% 130.11% 225.98% 325.52% 431.03% 87.82% 100.00%
DY 5.09 0.00 22.42 13.50 10.47 4.36 3.73 5.31%
  YoY % 0.00% 0.00% 66.07% 28.94% 140.14% 16.89% -
  Horiz. % 136.46% 0.00% 601.07% 361.93% 280.70% 116.89% 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.
 


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
 
 

487  444  625  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 DNEX 0.295+0.015 
 JAKS 0.685+0.01 
 SCIB 3.03+0.49 
 KSTAR 0.125-0.02 
 VIVOCOM 0.945+0.11 
 DNEX-WD 0.055-0.005 

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