[PHARMA] YoY TTM Result on 2011-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,002,411 1,846,836 1,642,700 1,492,216 1,321,763 1,289,459 1,290,632 7.59% YoY % 8.42% 12.43% 10.08% 12.90% 2.51% -0.09% - Horiz. % 155.15% 143.10% 127.28% 115.62% 102.41% 99.91% 100.00%
PBT 109,249 79,270 102,587 53,876 69,675 86,658 103,949 0.83% YoY % 37.82% -22.73% 90.41% -22.68% -19.60% -16.63% - Horiz. % 105.10% 76.26% 98.69% 51.83% 67.03% 83.37% 100.00%
Tax -41,209 -29,878 -34,308 -17,749 -17,335 -24,472 -33,502 3.51% YoY % -37.92% 12.91% -93.30% -2.39% 29.16% 26.95% - Horiz. % 123.00% 89.18% 102.41% 52.98% 51.74% 73.05% 100.00%
NP 68,040 49,392 68,279 36,127 52,340 62,186 70,447 -0.58% YoY % 37.76% -27.66% 89.00% -30.98% -15.83% -11.73% - Horiz. % 96.58% 70.11% 96.92% 51.28% 74.30% 88.27% 100.00%
NP to SH 66,756 47,949 67,151 35,734 52,027 60,598 69,023 -0.55% YoY % 39.22% -28.60% 87.92% -31.32% -14.14% -12.21% - Horiz. % 96.72% 69.47% 97.29% 51.77% 75.38% 87.79% 100.00%
Tax Rate 37.72 % 37.69 % 33.44 % 32.94 % 24.88 % 28.24 % 32.23 % 2.65% YoY % 0.08% 12.71% 1.52% 32.40% -11.90% -12.38% - Horiz. % 117.03% 116.94% 103.75% 102.20% 77.20% 87.62% 100.00%
Total Cost 1,934,371 1,797,444 1,574,421 1,456,089 1,269,423 1,227,273 1,220,185 7.98% YoY % 7.62% 14.17% 8.13% 14.70% 3.43% 0.58% - Horiz. % 158.53% 147.31% 129.03% 119.33% 104.04% 100.58% 100.00%
Net Worth 502,293 480,568 481,394 451,517 417,065 400,161 362,716 5.57% YoY % 4.52% -0.17% 6.62% 8.26% 4.22% 10.32% - Horiz. % 138.48% 132.49% 132.72% 124.48% 114.98% 110.32% 100.00%
Dividend 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 44,519 41,172 52,948 0 118,755 57,770 38,516 2.44% YoY % 8.13% -22.24% 0.00% 0.00% 105.57% 49.99% - Horiz. % 115.59% 106.90% 137.47% 0.00% 308.33% 149.99% 100.00%
Div Payout % 66.69 % 85.87 % 78.85 % - % 228.26 % 95.33 % 55.80 % 3.01% YoY % -22.34% 8.90% 0.00% 0.00% 139.44% 70.84% - Horiz. % 119.52% 153.89% 141.31% 0.00% 409.07% 170.84% 100.00%
Equity 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 502,293 480,568 481,394 451,517 417,065 400,161 362,716 5.57% YoY % 4.52% -0.17% 6.62% 8.26% 4.22% 10.32% - Horiz. % 138.48% 132.49% 132.72% 124.48% 114.98% 110.32% 100.00%
NOSH 258,914 258,370 117,700 106,994 106,939 106,995 106,995 15.86% YoY % 0.21% 119.52% 10.01% 0.05% -0.05% -0.00% - Horiz. % 241.99% 241.48% 110.00% 100.00% 99.95% 100.00% 100.00%
Ratio Analysis 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.40 % 2.67 % 4.16 % 2.42 % 3.96 % 4.82 % 5.46 % -7.59% YoY % 27.34% -35.82% 71.90% -38.89% -17.84% -11.72% - Horiz. % 62.27% 48.90% 76.19% 44.32% 72.53% 88.28% 100.00%
ROE 13.29 % 9.98 % 13.95 % 7.91 % 12.47 % 15.14 % 19.03 % -5.81% YoY % 33.17% -28.46% 76.36% -36.57% -17.64% -20.44% - Horiz. % 69.84% 52.44% 73.31% 41.57% 65.53% 79.56% 100.00%
Per Share 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 773.39 714.80 1,395.66 1,394.66 1,235.99 1,205.16 1,206.24 -7.14% YoY % 8.20% -48.78% 0.07% 12.84% 2.56% -0.09% - Horiz. % 64.12% 59.26% 115.70% 115.62% 102.47% 99.91% 100.00%
EPS 25.78 18.56 57.05 33.40 48.65 56.64 64.51 -14.17% YoY % 38.90% -67.47% 70.81% -31.35% -14.11% -12.20% - Horiz. % 39.96% 28.77% 88.44% 51.77% 75.41% 87.80% 100.00%
DPS 17.20 15.94 44.99 0.00 111.00 54.00 36.00 -11.58% YoY % 7.90% -64.57% 0.00% 0.00% 105.56% 50.00% - Horiz. % 47.78% 44.28% 124.97% 0.00% 308.33% 150.00% 100.00%
NAPS 1.9400 1.8600 4.0900 4.2200 3.9000 3.7400 3.3900 -8.88% YoY % 4.30% -54.52% -3.08% 8.21% 4.28% 10.32% - Horiz. % 57.23% 54.87% 120.65% 124.48% 115.04% 110.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,705 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 765.14 705.69 627.69 570.19 505.06 492.71 493.16 7.59% YoY % 8.42% 12.43% 10.08% 12.90% 2.51% -0.09% - Horiz. % 155.15% 143.10% 127.28% 115.62% 102.41% 99.91% 100.00%
EPS 25.51 18.32 25.66 13.65 19.88 23.16 26.37 -0.55% YoY % 39.25% -28.60% 87.99% -31.34% -14.16% -12.17% - Horiz. % 96.74% 69.47% 97.31% 51.76% 75.39% 87.83% 100.00%
DPS 17.01 15.73 20.23 0.00 45.38 22.07 14.72 2.44% YoY % 8.14% -22.24% 0.00% 0.00% 105.62% 49.93% - Horiz. % 115.56% 106.86% 137.43% 0.00% 308.29% 149.93% 100.00%
NAPS 1.9193 1.8363 1.8394 1.7253 1.5936 1.5291 1.3860 5.57% YoY % 4.52% -0.17% 6.61% 8.26% 4.22% 10.32% - Horiz. % 138.48% 132.49% 132.71% 124.48% 114.98% 110.32% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.6100 4.4900 10.1800 5.9000 4.9800 3.8000 3.2700 -
P/RPS 0.60 0.63 0.73 0.42 0.40 0.32 0.27 14.23% YoY % -4.76% -13.70% 73.81% 5.00% 25.00% 18.52% - Horiz. % 222.22% 233.33% 270.37% 155.56% 148.15% 118.52% 100.00%
P/EPS 17.88 24.19 17.84 17.67 10.24 6.71 5.07 23.36% YoY % -26.09% 35.59% 0.96% 72.56% 52.61% 32.35% - Horiz. % 352.66% 477.12% 351.87% 348.52% 201.97% 132.35% 100.00%
EY 5.59 4.13 5.60 5.66 9.77 14.90 19.73 -18.95% YoY % 35.35% -26.25% -1.06% -42.07% -34.43% -24.48% - Horiz. % 28.33% 20.93% 28.38% 28.69% 49.52% 75.52% 100.00%
DY 3.73 3.55 4.42 0.00 22.29 14.21 11.01 -16.50% YoY % 5.07% -19.68% 0.00% 0.00% 56.86% 29.06% - Horiz. % 33.88% 32.24% 40.15% 0.00% 202.45% 129.06% 100.00%
P/NAPS 2.38 2.41 2.49 1.40 1.28 1.02 0.96 16.33% YoY % -1.24% -3.21% 77.86% 9.38% 25.49% 6.25% - Horiz. % 247.92% 251.04% 259.38% 145.83% 133.33% 106.25% 100.00%
Price Multiplier on Announcement Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 16/08/13 08/08/12 10/08/11 11/08/10 21/08/09 14/08/08 -
Price 4.6200 4.6600 8.8300 5.9000 4.9500 4.0000 3.4400 -
P/RPS 0.60 0.65 0.63 0.42 0.40 0.33 0.29 12.88% YoY % -7.69% 3.17% 50.00% 5.00% 21.21% 13.79% - Horiz. % 206.90% 224.14% 217.24% 144.83% 137.93% 113.79% 100.00%
P/EPS 17.92 25.11 15.48 17.67 10.17 7.06 5.33 22.39% YoY % -28.63% 62.21% -12.39% 73.75% 44.05% 32.46% - Horiz. % 336.21% 471.11% 290.43% 331.52% 190.81% 132.46% 100.00%
EY 5.58 3.98 6.46 5.66 9.83 14.16 18.75 -18.28% YoY % 40.20% -38.39% 14.13% -42.42% -30.58% -24.48% - Horiz. % 29.76% 21.23% 34.45% 30.19% 52.43% 75.52% 100.00%
DY 3.72 3.42 5.09 0.00 22.42 13.50 10.47 -15.83% YoY % 8.77% -32.81% 0.00% 0.00% 66.07% 28.94% - Horiz. % 35.53% 32.66% 48.62% 0.00% 214.14% 128.94% 100.00%
P/NAPS 2.38 2.51 2.16 1.40 1.27 1.07 1.01 15.35% YoY % -5.18% 16.20% 54.29% 10.24% 18.69% 5.94% - Horiz. % 235.64% 248.51% 213.86% 138.61% 125.74% 105.94% 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
KLSE1106 Pharmaniaga v 5.8.2011.pdf 
