[PHARMA] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 21.86%
YoY- 35.02%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 317,560 323,906 329,962 333,212 313,716 328,243 314,288 0.69%
PBT 12,431 27,490 9,427 24,337 20,184 24,496 17,641 -20.82%
Tax -3,122 -5,372 -3,032 -5,814 -5,491 -6,574 -6,593 -39.27%
NP 9,309 22,118 6,395 18,523 14,693 17,922 11,048 -10.79%
-
NP to SH 9,307 21,914 6,059 17,697 14,522 17,789 10,590 -8.25%
-
Tax Rate 25.11% 19.54% 32.16% 23.89% 27.20% 26.84% 37.37% -
Total Cost 308,251 301,788 323,567 314,689 299,023 310,321 303,240 1.09%
-
Net Worth 439,675 431,217 407,858 400,161 402,378 388,298 374,393 11.32%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 39,590 28,903 28,888 - 28,881 - -
Div Payout % - 180.66% 477.03% 163.24% - 162.36% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 439,675 431,217 407,858 400,161 402,378 388,298 374,393 11.32%
NOSH 106,977 107,001 107,049 106,995 107,015 106,969 106,969 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.93% 6.83% 1.94% 5.56% 4.68% 5.46% 3.52% -
ROE 2.12% 5.08% 1.49% 4.42% 3.61% 4.58% 2.83% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 296.85 302.71 308.23 311.43 293.15 306.86 293.81 0.68%
EPS 8.70 20.48 5.66 16.54 13.57 16.63 9.90 -8.26%
DPS 0.00 37.00 27.00 27.00 0.00 27.00 0.00 -
NAPS 4.11 4.03 3.81 3.74 3.76 3.63 3.50 11.31%
Adjusted Per Share Value based on latest NOSH - 106,995
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.03 22.47 22.89 23.12 21.77 22.77 21.81 0.67%
EPS 0.65 1.52 0.42 1.23 1.01 1.23 0.73 -7.45%
DPS 0.00 2.75 2.01 2.00 0.00 2.00 0.00 -
NAPS 0.3051 0.2992 0.283 0.2776 0.2792 0.2694 0.2598 11.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.27 4.00 4.09 3.80 3.45 3.36 3.24 -
P/RPS 1.44 1.32 1.33 1.22 1.18 1.09 1.10 19.68%
P/EPS 49.08 19.53 72.26 22.97 25.42 20.20 32.73 31.04%
EY 2.04 5.12 1.38 4.35 3.93 4.95 3.06 -23.70%
DY 0.00 9.25 6.60 7.11 0.00 8.04 0.00 -
P/NAPS 1.04 0.99 1.07 1.02 0.92 0.93 0.93 7.74%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 19/02/10 13/11/09 21/08/09 08/05/09 27/02/09 24/11/08 -
Price 4.71 4.05 3.93 4.00 3.82 2.73 3.35 -
P/RPS 1.59 1.34 1.28 1.28 1.30 0.89 1.14 24.85%
P/EPS 54.14 19.78 69.43 24.18 28.15 16.42 33.84 36.83%
EY 1.85 5.06 1.44 4.14 3.55 6.09 2.96 -26.92%
DY 0.00 9.14 6.87 6.75 0.00 9.89 0.00 -
P/NAPS 1.15 1.00 1.03 1.07 1.02 0.75 0.96 12.80%

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