[PHARMA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.76%
YoY- 24.73%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 922,962 941,312 911,488 799,991 798,952 739,898 765,220 13.29%
PBT 55,220 65,122 72,996 81,778 79,352 73,866 82,796 -23.64%
Tax -17,949 -22,940 -30,200 -30,943 -29,396 -27,334 -33,260 -33.69%
NP 37,270 42,182 42,796 50,835 49,956 46,532 49,536 -17.26%
-
NP to SH 34,520 38,820 42,796 50,835 49,956 46,532 49,536 -21.38%
-
Tax Rate 32.50% 35.23% 41.37% 37.84% 37.05% 37.00% 40.17% -
Total Cost 885,692 899,130 868,692 749,156 748,996 693,366 715,684 15.25%
-
Net Worth 272,364 256,416 257,266 263,393 255,778 240,230 236,797 9.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 19,185 21,453 - 15,195 - 9,084 - -
Div Payout % 55.58% 55.26% - 29.89% - 19.52% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 272,364 256,416 257,266 263,393 255,778 240,230 236,797 9.76%
NOSH 102,778 102,157 102,089 101,305 101,098 100,937 100,764 1.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.04% 4.48% 4.70% 6.35% 6.25% 6.29% 6.47% -
ROE 12.67% 15.14% 16.63% 19.30% 19.53% 19.37% 20.92% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 898.01 921.43 892.83 789.68 790.27 733.03 759.41 11.81%
EPS 33.59 38.00 41.92 50.18 49.41 46.10 49.16 -22.40%
DPS 18.67 21.00 0.00 15.00 0.00 9.00 0.00 -
NAPS 2.65 2.51 2.52 2.60 2.53 2.38 2.35 8.33%
Adjusted Per Share Value based on latest NOSH - 101,890
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 64.04 65.31 63.24 55.51 55.43 51.34 53.09 13.30%
EPS 2.40 2.69 2.97 3.53 3.47 3.23 3.44 -21.32%
DPS 1.33 1.49 0.00 1.05 0.00 0.63 0.00 -
NAPS 0.189 0.1779 0.1785 0.1828 0.1775 0.1667 0.1643 9.77%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.95 4.53 4.82 5.27 4.77 4.82 5.50 -
P/RPS 0.55 0.49 0.54 0.67 0.60 0.66 0.72 -16.42%
P/EPS 14.74 11.92 11.50 10.50 9.65 10.46 11.19 20.14%
EY 6.79 8.39 8.70 9.52 10.36 9.56 8.94 -16.74%
DY 3.77 4.64 0.00 2.85 0.00 1.87 0.00 -
P/NAPS 1.87 1.80 1.91 2.03 1.89 2.03 2.34 -13.87%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 18/08/05 18/05/05 23/02/05 26/11/04 06/08/04 18/05/04 -
Price 4.82 5.00 4.86 4.95 4.77 4.64 4.55 -
P/RPS 0.54 0.54 0.54 0.63 0.60 0.63 0.60 -6.77%
P/EPS 14.35 13.16 11.59 9.86 9.65 10.07 9.26 33.87%
EY 6.97 7.60 8.63 10.14 10.36 9.94 10.80 -25.29%
DY 3.87 4.20 0.00 3.03 0.00 1.94 0.00 -
P/NAPS 1.82 1.99 1.93 1.90 1.89 1.95 1.94 -4.16%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment