[PHARMA] YoY TTM Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,846,836 1,642,700 1,492,216 1,321,763 1,289,459 1,290,632 1,112,447 8.81% YoY % 12.43% 10.08% 12.90% 2.51% -0.09% 16.02% - Horiz. % 166.02% 147.67% 134.14% 118.82% 115.91% 116.02% 100.00%
PBT 79,270 102,587 53,876 69,675 86,658 103,949 32,429 16.05% YoY % -22.73% 90.41% -22.68% -19.60% -16.63% 220.54% - Horiz. % 244.44% 316.34% 166.14% 214.85% 267.22% 320.54% 100.00%
Tax -29,878 -34,308 -17,749 -17,335 -24,472 -33,502 -16,635 10.24% YoY % 12.91% -93.30% -2.39% 29.16% 26.95% -101.39% - Horiz. % 179.61% 206.24% 106.70% 104.21% 147.11% 201.39% 100.00%
NP 49,392 68,279 36,127 52,340 62,186 70,447 15,794 20.91% YoY % -27.66% 89.00% -30.98% -15.83% -11.73% 346.04% - Horiz. % 312.73% 432.31% 228.74% 331.39% 393.73% 446.04% 100.00%
NP to SH 47,949 67,151 35,734 52,027 60,598 69,023 14,068 22.65% YoY % -28.60% 87.92% -31.32% -14.14% -12.21% 390.64% - Horiz. % 340.84% 477.33% 254.01% 369.83% 430.75% 490.64% 100.00%
Tax Rate 37.69 % 33.44 % 32.94 % 24.88 % 28.24 % 32.23 % 51.30 % -5.00% YoY % 12.71% 1.52% 32.40% -11.90% -12.38% -37.17% - Horiz. % 73.47% 65.19% 64.21% 48.50% 55.05% 62.83% 100.00%
Total Cost 1,797,444 1,574,421 1,456,089 1,269,423 1,227,273 1,220,185 1,096,653 8.58% YoY % 14.17% 8.13% 14.70% 3.43% 0.58% 11.26% - Horiz. % 163.90% 143.57% 132.78% 115.75% 111.91% 111.26% 100.00%
Net Worth 480,568 481,394 451,517 417,065 400,161 362,716 314,357 7.32% YoY % -0.17% 6.62% 8.26% 4.22% 10.32% 15.38% - Horiz. % 152.87% 153.14% 143.63% 132.67% 127.30% 115.38% 100.00%
Dividend 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 41,172 52,948 0 118,755 57,770 38,516 16,038 17.00% YoY % -22.24% 0.00% 0.00% 105.57% 49.99% 140.15% - Horiz. % 256.71% 330.13% 0.00% 740.44% 360.20% 240.15% 100.00%
Div Payout % 85.87 % 78.85 % - % 228.26 % 95.33 % 55.80 % 114.01 % -4.61% YoY % 8.90% 0.00% 0.00% 139.44% 70.84% -51.06% - Horiz. % 75.32% 69.16% 0.00% 200.21% 83.62% 48.94% 100.00%
Equity 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 480,568 481,394 451,517 417,065 400,161 362,716 314,357 7.32% YoY % -0.17% 6.62% 8.26% 4.22% 10.32% 15.38% - Horiz. % 152.87% 153.14% 143.63% 132.67% 127.30% 115.38% 100.00%
NOSH 258,370 117,700 106,994 106,939 106,995 106,995 106,924 15.83% YoY % 119.52% 10.01% 0.05% -0.05% -0.00% 0.07% - Horiz. % 241.64% 110.08% 100.07% 100.01% 100.07% 100.07% 100.00%
Ratio Analysis 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.67 % 4.16 % 2.42 % 3.96 % 4.82 % 5.46 % 1.42 % 11.09% YoY % -35.82% 71.90% -38.89% -17.84% -11.72% 284.51% - Horiz. % 188.03% 292.96% 170.42% 278.87% 339.44% 384.51% 100.00%
ROE 9.98 % 13.95 % 7.91 % 12.47 % 15.14 % 19.03 % 4.48 % 14.27% YoY % -28.46% 76.36% -36.57% -17.64% -20.44% 324.78% - Horiz. % 222.77% 311.38% 176.56% 278.35% 337.95% 424.78% 100.00%
Per Share 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 714.80 1,395.66 1,394.66 1,235.99 1,205.16 1,206.24 1,040.41 -6.06% YoY % -48.78% 0.07% 12.84% 2.56% -0.09% 15.94% - Horiz. % 68.70% 134.15% 134.05% 118.80% 115.84% 115.94% 100.00%
EPS 18.56 57.05 33.40 48.65 56.64 64.51 13.16 5.89% YoY % -67.47% 70.81% -31.35% -14.11% -12.20% 390.20% - Horiz. % 141.03% 433.51% 253.80% 369.68% 430.40% 490.20% 100.00%
DPS 15.94 44.99 0.00 111.00 54.00 36.00 15.00 1.02% YoY % -64.57% 0.00% 0.00% 105.56% 50.00% 140.00% - Horiz. % 106.27% 299.93% 0.00% 740.00% 360.00% 240.00% 100.00%
NAPS 1.8600 4.0900 4.2200 3.9000 3.7400 3.3900 2.9400 -7.34% YoY % -54.52% -3.08% 8.21% 4.28% 10.32% 15.31% - Horiz. % 63.27% 139.12% 143.54% 132.65% 127.21% 115.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 705.69 627.69 570.19 505.06 492.71 493.16 425.08 8.81% YoY % 12.43% 10.08% 12.90% 2.51% -0.09% 16.02% - Horiz. % 166.01% 147.66% 134.14% 118.82% 115.91% 116.02% 100.00%
EPS 18.32 25.66 13.65 19.88 23.16 26.37 5.38 22.63% YoY % -28.60% 87.99% -31.34% -14.16% -12.17% 390.15% - Horiz. % 340.52% 476.95% 253.72% 369.52% 430.48% 490.15% 100.00%
DPS 15.73 20.23 0.00 45.38 22.07 14.72 6.13 16.99% YoY % -22.24% 0.00% 0.00% 105.62% 49.93% 140.13% - Horiz. % 256.61% 330.02% 0.00% 740.29% 360.03% 240.13% 100.00%
NAPS 1.8363 1.8394 1.7253 1.5936 1.5291 1.3860 1.2012 7.32% YoY % -0.17% 6.61% 8.26% 4.22% 10.32% 15.38% - Horiz. % 152.87% 153.13% 143.63% 132.67% 127.30% 115.38% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.4900 10.1800 5.9000 4.9800 3.8000 3.2700 3.5300 -
P/RPS 0.63 0.73 0.42 0.40 0.32 0.27 0.34 10.82% YoY % -13.70% 73.81% 5.00% 25.00% 18.52% -20.59% - Horiz. % 185.29% 214.71% 123.53% 117.65% 94.12% 79.41% 100.00%
P/EPS 24.19 17.84 17.67 10.24 6.71 5.07 26.83 -1.71% YoY % 35.59% 0.96% 72.56% 52.61% 32.35% -81.10% - Horiz. % 90.16% 66.49% 65.86% 38.17% 25.01% 18.90% 100.00%
EY 4.13 5.60 5.66 9.77 14.90 19.73 3.73 1.71% YoY % -26.25% -1.06% -42.07% -34.43% -24.48% 428.95% - Horiz. % 110.72% 150.13% 151.74% 261.93% 399.46% 528.95% 100.00%
DY 3.55 4.42 0.00 22.29 14.21 11.01 4.25 -2.95% YoY % -19.68% 0.00% 0.00% 56.86% 29.06% 159.06% - Horiz. % 83.53% 104.00% 0.00% 524.47% 334.35% 259.06% 100.00%
P/NAPS 2.41 2.49 1.40 1.28 1.02 0.96 1.20 12.31% YoY % -3.21% 77.86% 9.38% 25.49% 6.25% -20.00% - Horiz. % 200.83% 207.50% 116.67% 106.67% 85.00% 80.00% 100.00%
Price Multiplier on Announcement Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 16/08/13 08/08/12 10/08/11 11/08/10 21/08/09 14/08/08 17/08/07 -
Price 4.6600 8.8300 5.9000 4.9500 4.0000 3.4400 3.4400 -
P/RPS 0.65 0.63 0.42 0.40 0.33 0.29 0.33 11.95% YoY % 3.17% 50.00% 5.00% 21.21% 13.79% -12.12% - Horiz. % 196.97% 190.91% 127.27% 121.21% 100.00% 87.88% 100.00%
P/EPS 25.11 15.48 17.67 10.17 7.06 5.33 26.15 -0.67% YoY % 62.21% -12.39% 73.75% 44.05% 32.46% -79.62% - Horiz. % 96.02% 59.20% 67.57% 38.89% 27.00% 20.38% 100.00%
EY 3.98 6.46 5.66 9.83 14.16 18.75 3.82 0.69% YoY % -38.39% 14.13% -42.42% -30.58% -24.48% 390.84% - Horiz. % 104.19% 169.11% 148.17% 257.33% 370.68% 490.84% 100.00%
DY 3.42 5.09 0.00 22.42 13.50 10.47 4.36 -3.96% YoY % -32.81% 0.00% 0.00% 66.07% 28.94% 140.14% - Horiz. % 78.44% 116.74% 0.00% 514.22% 309.63% 240.14% 100.00%
P/NAPS 2.51 2.16 1.40 1.27 1.07 1.01 1.17 13.55% YoY % 16.20% 54.29% 10.24% 18.69% 5.94% -13.68% - Horiz. % 214.53% 184.62% 119.66% 108.55% 91.45% 86.32% 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.
Comment
2nd Quarterly Report 30June2010.pdf 
