[PHARMA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 94.5%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,183,983 1,188,221 1,112,932 1,024,940 1,057,868 1,054,569 1,003,774 11.60%
PBT 77,898 72,434 44,822 40,920 27,195 37,136 34,354 72.33%
Tax -26,180 -25,406 -17,402 -14,948 -13,111 -14,190 -10,728 80.96%
NP 51,718 47,028 27,420 25,972 14,084 22,945 23,626 68.35%
-
NP to SH 50,080 45,348 25,418 24,276 12,481 21,298 21,870 73.46%
-
Tax Rate 33.61% 35.07% 38.82% 36.53% 48.21% 38.21% 31.23% -
Total Cost 1,132,265 1,141,193 1,085,512 998,968 1,043,784 1,031,624 980,148 10.06%
-
Net Worth 349,768 335,831 314,515 321,111 316,570 323,006 316,549 6.85%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 19,253 21,390 32,093 - 12,299 16,399 24,596 -15.02%
Div Payout % 38.45% 47.17% 126.26% - 98.54% 77.00% 112.47% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 349,768 335,831 314,515 321,111 316,570 323,006 316,549 6.85%
NOSH 106,962 106,952 106,978 107,037 106,949 106,955 106,942 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.37% 3.96% 2.46% 2.53% 1.33% 2.18% 2.35% -
ROE 14.32% 13.50% 8.08% 7.56% 3.94% 6.59% 6.91% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,106.91 1,110.98 1,040.34 957.56 989.13 985.99 938.61 11.58%
EPS 46.82 42.40 23.76 22.68 11.67 19.91 20.44 73.50%
DPS 18.00 20.00 30.00 0.00 11.50 15.33 23.00 -15.03%
NAPS 3.27 3.14 2.94 3.00 2.96 3.02 2.96 6.84%
Adjusted Per Share Value based on latest NOSH - 107,037
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 82.15 82.44 77.22 71.11 73.40 73.17 69.65 11.59%
EPS 3.47 3.15 1.76 1.68 0.87 1.48 1.52 73.11%
DPS 1.34 1.48 2.23 0.00 0.85 1.14 1.71 -14.96%
NAPS 0.2427 0.233 0.2182 0.2228 0.2196 0.2241 0.2196 6.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.93 3.27 3.53 3.55 3.73 3.98 4.51 -
P/RPS 0.26 0.29 0.34 0.37 0.38 0.40 0.48 -33.47%
P/EPS 6.26 7.71 14.86 15.65 31.96 19.99 22.05 -56.70%
EY 15.98 12.97 6.73 6.39 3.13 5.00 4.53 131.20%
DY 6.14 6.12 8.50 0.00 3.08 3.85 5.10 13.13%
P/NAPS 0.90 1.04 1.20 1.18 1.26 1.32 1.52 -29.42%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 22/11/07 17/08/07 25/05/07 26/02/07 13/11/06 16/08/06 -
Price 2.98 3.42 3.44 3.45 3.65 3.65 4.00 -
P/RPS 0.27 0.31 0.33 0.36 0.37 0.37 0.43 -26.61%
P/EPS 6.36 8.07 14.48 15.21 31.28 18.33 19.56 -52.61%
EY 15.71 12.40 6.91 6.57 3.20 5.46 5.11 110.99%
DY 6.04 5.85 8.72 0.00 3.15 4.20 5.75 3.32%
P/NAPS 0.91 1.09 1.17 1.15 1.23 1.21 1.35 -23.06%

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