[PHARMA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -75.81%
YoY- -21.69%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,300,796 976,890 646,928 313,716 1,305,646 977,403 663,115 56.51%
PBT 81,436 53,948 44,521 20,184 90,599 66,103 48,462 41.21%
Tax -19,709 -14,337 -11,305 -5,491 -29,190 -22,616 -16,023 14.75%
NP 61,727 39,611 33,216 14,693 61,409 43,487 32,439 53.37%
-
NP to SH 60,191 38,279 32,219 14,522 60,031 42,242 31,652 53.31%
-
Tax Rate 24.20% 26.58% 25.39% 27.20% 32.22% 34.21% 33.06% -
Total Cost 1,239,069 937,279 613,712 299,023 1,244,237 933,916 630,676 56.67%
-
Net Worth 431,158 407,610 400,063 402,378 388,297 374,390 362,623 12.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 39,585 28,885 28,881 - 28,881 19,254 19,254 61.47%
Div Payout % 65.77% 75.46% 89.64% - 48.11% 45.58% 60.83% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 431,158 407,610 400,063 402,378 388,297 374,390 362,623 12.19%
NOSH 106,987 106,984 106,968 107,015 106,968 106,968 106,968 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.75% 4.05% 5.13% 4.68% 4.70% 4.45% 4.89% -
ROE 13.96% 9.39% 8.05% 3.61% 15.46% 11.28% 8.73% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,215.84 913.11 604.78 293.15 1,220.58 913.73 619.92 56.49%
EPS 56.26 35.78 30.12 13.57 56.12 39.49 29.59 53.29%
DPS 37.00 27.00 27.00 0.00 27.00 18.00 18.00 61.45%
NAPS 4.03 3.81 3.74 3.76 3.63 3.50 3.39 12.18%
Adjusted Per Share Value based on latest NOSH - 107,015
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 90.25 67.78 44.89 21.77 90.59 67.82 46.01 56.50%
EPS 4.18 2.66 2.24 1.01 4.17 2.93 2.20 53.22%
DPS 2.75 2.00 2.00 0.00 2.00 1.34 1.34 61.28%
NAPS 0.2992 0.2828 0.2776 0.2792 0.2694 0.2598 0.2516 12.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.00 4.09 3.80 3.45 3.36 3.24 3.27 -
P/RPS 0.33 0.45 0.63 1.18 0.28 0.35 0.53 -27.02%
P/EPS 7.11 11.43 12.62 25.42 5.99 8.20 11.05 -25.40%
EY 14.07 8.75 7.93 3.93 16.70 12.19 9.05 34.09%
DY 9.25 6.60 7.11 0.00 8.04 5.56 5.50 41.28%
P/NAPS 0.99 1.07 1.02 0.92 0.93 0.93 0.96 2.06%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 13/11/09 21/08/09 08/05/09 27/02/09 24/11/08 14/08/08 -
Price 4.05 3.93 4.00 3.82 2.73 3.35 3.44 -
P/RPS 0.33 0.43 0.66 1.30 0.22 0.37 0.55 -28.79%
P/EPS 7.20 10.98 13.28 28.15 4.86 8.48 11.63 -27.29%
EY 13.89 9.10 7.53 3.55 20.56 11.79 8.60 37.53%
DY 9.14 6.87 6.75 0.00 9.89 5.37 5.23 44.93%
P/NAPS 1.00 1.03 1.07 1.02 0.75 0.96 1.01 -0.65%

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