[PHARMA] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 21.54%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 799,991 798,952 739,898 765,220 632,604 621,316 619,574 18.48%
PBT 81,778 79,352 73,866 82,796 66,841 64,236 62,520 19.50%
Tax -30,943 -29,396 -27,334 -33,260 -26,085 -22,554 -22,450 23.73%
NP 50,835 49,956 46,532 49,536 40,756 41,681 40,070 17.10%
-
NP to SH 50,835 49,956 46,532 49,536 40,756 41,681 40,070 17.10%
-
Tax Rate 37.84% 37.05% 37.00% 40.17% 39.03% 35.11% 35.91% -
Total Cost 749,156 748,996 693,366 715,684 591,848 579,634 579,504 18.57%
-
Net Worth 263,393 255,778 240,230 236,797 222,305 211,412 195,341 21.94%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 15,195 - 9,084 - 12,016 8,015 - -
Div Payout % 29.89% - 19.52% - 29.48% 19.23% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 263,393 255,778 240,230 236,797 222,305 211,412 195,341 21.94%
NOSH 101,305 101,098 100,937 100,764 100,137 100,195 100,175 0.74%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.35% 6.25% 6.29% 6.47% 6.44% 6.71% 6.47% -
ROE 19.30% 19.53% 19.37% 20.92% 18.33% 19.72% 20.51% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 789.68 790.27 733.03 759.41 631.73 620.10 618.49 17.60%
EPS 50.18 49.41 46.10 49.16 40.70 41.60 40.00 16.23%
DPS 15.00 0.00 9.00 0.00 12.00 8.00 0.00 -
NAPS 2.60 2.53 2.38 2.35 2.22 2.11 1.95 21.03%
Adjusted Per Share Value based on latest NOSH - 100,764
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 55.51 55.44 51.34 53.09 43.89 43.11 42.99 18.48%
EPS 3.53 3.47 3.23 3.44 2.83 2.89 2.78 17.17%
DPS 1.05 0.00 0.63 0.00 0.83 0.56 0.00 -
NAPS 0.1828 0.1775 0.1667 0.1643 0.1542 0.1467 0.1355 21.98%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 5.27 4.77 4.82 5.50 4.82 4.55 4.07 -
P/RPS 0.67 0.60 0.66 0.72 0.76 0.73 0.66 1.00%
P/EPS 10.50 9.65 10.46 11.19 11.84 10.94 10.18 2.07%
EY 9.52 10.36 9.56 8.94 8.44 9.14 9.83 -2.10%
DY 2.85 0.00 1.87 0.00 2.49 1.76 0.00 -
P/NAPS 2.03 1.89 2.03 2.34 2.17 2.16 2.09 -1.91%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 06/08/04 18/05/04 19/02/04 14/11/03 19/08/03 -
Price 4.95 4.77 4.64 4.55 5.23 5.00 4.73 -
P/RPS 0.63 0.60 0.63 0.60 0.83 0.81 0.76 -11.70%
P/EPS 9.86 9.65 10.07 9.26 12.85 12.02 11.83 -11.38%
EY 10.14 10.36 9.94 10.80 7.78 8.32 8.46 12.77%
DY 3.03 0.00 1.94 0.00 2.29 1.60 0.00 -
P/NAPS 1.90 1.89 1.95 1.94 2.36 2.37 2.43 -15.06%

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