Highlights

[PHARMA] YoY TTM Result on 2009-12-31 [#4]

Stock [PHARMA]: PHARMANIAGA BHD
Announcement Date 19-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     7.36%    YoY -     0.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,812,346 1,520,981 1,378,348 1,300,796 1,305,646 1,183,983 1,057,868 9.38%
  YoY % 19.16% 10.35% 5.96% -0.37% 10.28% 11.92% -
  Horiz. % 171.32% 143.78% 130.29% 122.96% 123.42% 111.92% 100.00%
PBT 103,314 73,186 45,462 81,438 90,599 77,898 27,195 24.89%
  YoY % 41.17% 60.98% -44.18% -10.11% 16.30% 186.44% -
  Horiz. % 379.90% 269.12% 167.17% 299.46% 333.15% 286.44% 100.00%
Tax -40,108 -20,401 -15,152 -19,709 -29,190 -26,180 -13,111 20.46%
  YoY % -96.60% -34.64% 23.12% 32.48% -11.50% -99.68% -
  Horiz. % 305.91% 155.60% 115.57% 150.32% 222.64% 199.68% 100.00%
NP 63,206 52,785 30,310 61,729 61,409 51,718 14,084 28.40%
  YoY % 19.74% 74.15% -50.90% 0.52% 18.74% 267.21% -
  Horiz. % 448.78% 374.79% 215.21% 438.29% 436.02% 367.21% 100.00%
NP to SH 61,711 52,157 30,384 60,192 60,031 50,080 12,481 30.49%
  YoY % 18.32% 71.66% -49.52% 0.27% 19.87% 301.25% -
  Horiz. % 494.44% 417.89% 243.44% 482.27% 480.98% 401.25% 100.00%
Tax Rate 38.82 % 27.88 % 33.33 % 24.20 % 32.22 % 33.61 % 48.21 % -3.54%
  YoY % 39.24% -16.35% 37.73% -24.89% -4.14% -30.28% -
  Horiz. % 80.52% 57.83% 69.14% 50.20% 66.83% 69.72% 100.00%
Total Cost 1,749,140 1,468,196 1,348,038 1,239,067 1,244,237 1,132,265 1,043,784 8.98%
  YoY % 19.14% 8.91% 8.79% -0.42% 9.89% 8.48% -
  Horiz. % 167.58% 140.66% 129.15% 118.71% 119.20% 108.48% 100.00%
Net Worth 472,037 514,153 421,262 431,217 388,298 349,837 316,651 6.87%
  YoY % -8.19% 22.05% -2.31% 11.05% 10.99% 10.48% -
  Horiz. % 149.07% 162.37% 133.04% 136.18% 122.63% 110.48% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 41,188 35,296 50,261 97,382 48,140 35,295 28,357 6.41%
  YoY % 16.69% -29.77% -48.39% 102.29% 36.39% 24.47% -
  Horiz. % 145.25% 124.47% 177.24% 343.41% 169.77% 124.47% 100.00%
Div Payout % 66.74 % 67.67 % 165.42 % 161.79 % 80.19 % 70.48 % 227.20 % -18.45%
  YoY % -1.37% -59.09% 2.24% 101.76% 13.78% -68.98% -
  Horiz. % 29.37% 29.78% 72.81% 71.21% 35.29% 31.02% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 472,037 514,153 421,262 431,217 388,298 349,837 316,651 6.87%
  YoY % -8.19% 22.05% -2.31% 11.05% 10.99% 10.48% -
  Horiz. % 149.07% 162.37% 133.04% 136.18% 122.63% 110.48% 100.00%
NOSH 117,715 117,655 106,919 107,001 106,969 106,984 106,976 1.61%
  YoY % 0.05% 10.04% -0.08% 0.03% -0.01% 0.01% -
  Horiz. % 110.04% 109.98% 99.95% 100.02% 99.99% 100.01% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.49 % 3.47 % 2.20 % 4.75 % 4.70 % 4.37 % 1.33 % 17.43%
  YoY % 0.58% 57.73% -53.68% 1.06% 7.55% 228.57% -
  Horiz. % 262.41% 260.90% 165.41% 357.14% 353.38% 328.57% 100.00%
ROE 13.07 % 10.14 % 7.21 % 13.96 % 15.46 % 14.32 % 3.94 % 22.10%
  YoY % 28.90% 40.64% -48.35% -9.70% 7.96% 263.45% -
  Horiz. % 331.73% 257.36% 182.99% 354.31% 392.39% 363.45% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,539.60 1,292.74 1,289.15 1,215.67 1,220.58 1,106.69 988.88 7.65%
  YoY % 19.10% 0.28% 6.04% -0.40% 10.29% 11.91% -
  Horiz. % 155.69% 130.73% 130.36% 122.93% 123.43% 111.91% 100.00%
EPS 52.42 44.33 28.42 56.25 56.12 46.81 11.67 28.42%
  YoY % 18.25% 55.98% -49.48% 0.23% 19.89% 301.11% -
  Horiz. % 449.19% 379.86% 243.53% 482.01% 480.89% 401.11% 100.00%
DPS 35.00 30.00 47.00 91.00 45.00 33.00 26.50 4.74%
  YoY % 16.67% -36.17% -48.35% 102.22% 36.36% 24.53% -
  Horiz. % 132.08% 113.21% 177.36% 343.40% 169.81% 124.53% 100.00%
NAPS 4.0100 4.3700 3.9400 4.0300 3.6300 3.2700 2.9600 5.19%
  YoY % -8.24% 10.91% -2.23% 11.02% 11.01% 10.47% -
  Horiz. % 135.47% 147.64% 133.11% 136.15% 122.64% 110.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,309,126
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 138.44 116.18 105.29 99.36 99.73 90.44 80.81 9.38%
  YoY % 19.16% 10.34% 5.97% -0.37% 10.27% 11.92% -
  Horiz. % 171.32% 143.77% 130.29% 122.96% 123.41% 111.92% 100.00%
EPS 4.71 3.98 2.32 4.60 4.59 3.83 0.95 30.55%
  YoY % 18.34% 71.55% -49.57% 0.22% 19.84% 303.16% -
  Horiz. % 495.79% 418.95% 244.21% 484.21% 483.16% 403.16% 100.00%
DPS 3.15 2.70 3.84 7.44 3.68 2.70 2.17 6.40%
  YoY % 16.67% -29.69% -48.39% 102.17% 36.30% 24.42% -
  Horiz. % 145.16% 124.42% 176.96% 342.86% 169.59% 124.42% 100.00%
NAPS 0.3606 0.3927 0.3218 0.3294 0.2966 0.2672 0.2419 6.87%
  YoY % -8.17% 22.03% -2.31% 11.06% 11.00% 10.46% -
  Horiz. % 149.07% 162.34% 133.03% 136.17% 122.61% 110.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 8.1000 5.3600 5.3100 4.0000 3.3600 2.9300 3.7300 -
P/RPS 0.53 0.41 0.41 0.33 0.28 0.26 0.38 5.70%
  YoY % 29.27% 0.00% 24.24% 17.86% 7.69% -31.58% -
  Horiz. % 139.47% 107.89% 107.89% 86.84% 73.68% 68.42% 100.00%
P/EPS 15.45 12.09 18.69 7.11 5.99 6.26 31.97 -11.40%
  YoY % 27.79% -35.31% 162.87% 18.70% -4.31% -80.42% -
  Horiz. % 48.33% 37.82% 58.46% 22.24% 18.74% 19.58% 100.00%
EY 6.47 8.27 5.35 14.06 16.70 15.98 3.13 12.85%
  YoY % -21.77% 54.58% -61.95% -15.81% 4.51% 410.54% -
  Horiz. % 206.71% 264.22% 170.93% 449.20% 533.55% 510.54% 100.00%
DY 4.32 5.60 8.85 22.75 13.39 11.26 7.10 -7.94%
  YoY % -22.86% -36.72% -61.10% 69.90% 18.92% 58.59% -
  Horiz. % 60.85% 78.87% 124.65% 320.42% 188.59% 158.59% 100.00%
P/NAPS 2.02 1.23 1.35 0.99 0.93 0.90 1.26 8.18%
  YoY % 64.23% -8.89% 36.36% 6.45% 3.33% -28.57% -
  Horiz. % 160.32% 97.62% 107.14% 78.57% 73.81% 71.43% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 22/02/12 25/02/11 19/02/10 27/02/09 28/02/08 26/02/07 -
Price 7.8000 5.9000 5.3500 4.0500 2.7300 2.9800 3.6500 -
P/RPS 0.51 0.46 0.42 0.33 0.22 0.27 0.37 5.49%
  YoY % 10.87% 9.52% 27.27% 50.00% -18.52% -27.03% -
  Horiz. % 137.84% 124.32% 113.51% 89.19% 59.46% 72.97% 100.00%
P/EPS 14.88 13.31 18.83 7.20 4.86 6.37 31.28 -11.64%
  YoY % 11.80% -29.31% 161.53% 48.15% -23.70% -79.64% -
  Horiz. % 47.57% 42.55% 60.20% 23.02% 15.54% 20.36% 100.00%
EY 6.72 7.51 5.31 13.89 20.56 15.71 3.20 13.15%
  YoY % -10.52% 41.43% -61.77% -32.44% 30.87% 390.94% -
  Horiz. % 210.00% 234.69% 165.94% 434.06% 642.50% 490.94% 100.00%
DY 4.49 5.08 8.79 22.47 16.48 11.07 7.26 -7.69%
  YoY % -11.61% -42.21% -60.88% 36.35% 48.87% 52.48% -
  Horiz. % 61.85% 69.97% 121.07% 309.50% 227.00% 152.48% 100.00%
P/NAPS 1.95 1.35 1.36 1.00 0.75 0.91 1.23 7.98%
  YoY % 44.44% -0.74% 36.00% 33.33% -17.58% -26.02% -
  Horiz. % 158.54% 109.76% 110.57% 81.30% 60.98% 73.98% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS