[PHARMA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -65.76%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 350,335 317,560 323,906 329,962 333,212 313,716 328,243 4.45%
PBT 20,327 12,431 27,490 9,427 24,337 20,184 24,496 -11.72%
Tax -5,809 -3,122 -5,372 -3,032 -5,814 -5,491 -6,574 -7.93%
NP 14,518 9,309 22,118 6,395 18,523 14,693 17,922 -13.13%
-
NP to SH 14,747 9,307 21,914 6,059 17,697 14,522 17,789 -11.78%
-
Tax Rate 28.58% 25.11% 19.54% 32.16% 23.89% 27.20% 26.84% -
Total Cost 335,817 308,251 301,788 323,567 314,689 299,023 310,321 5.42%
-
Net Worth 417,065 439,675 431,217 407,858 400,161 402,378 388,298 4.89%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 50,261 - 39,590 28,903 28,888 - 28,881 44.82%
Div Payout % 340.83% - 180.66% 477.03% 163.24% - 162.36% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 417,065 439,675 431,217 407,858 400,161 402,378 388,298 4.89%
NOSH 106,939 106,977 107,001 107,049 106,995 107,015 106,969 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.14% 2.93% 6.83% 1.94% 5.56% 4.68% 5.46% -
ROE 3.54% 2.12% 5.08% 1.49% 4.42% 3.61% 4.58% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 327.60 296.85 302.71 308.23 311.43 293.15 306.86 4.46%
EPS 13.79 8.70 20.48 5.66 16.54 13.57 16.63 -11.76%
DPS 47.00 0.00 37.00 27.00 27.00 0.00 27.00 44.85%
NAPS 3.90 4.11 4.03 3.81 3.74 3.76 3.63 4.91%
Adjusted Per Share Value based on latest NOSH - 107,049
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.31 22.03 22.47 22.89 23.12 21.77 22.77 4.47%
EPS 1.02 0.65 1.52 0.42 1.23 1.01 1.23 -11.76%
DPS 3.49 0.00 2.75 2.01 2.00 0.00 2.00 45.09%
NAPS 0.2894 0.3051 0.2992 0.283 0.2776 0.2792 0.2694 4.90%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.98 4.27 4.00 4.09 3.80 3.45 3.36 -
P/RPS 1.52 1.44 1.32 1.33 1.22 1.18 1.09 24.89%
P/EPS 36.11 49.08 19.53 72.26 22.97 25.42 20.20 47.45%
EY 2.77 2.04 5.12 1.38 4.35 3.93 4.95 -32.16%
DY 9.44 0.00 9.25 6.60 7.11 0.00 8.04 11.32%
P/NAPS 1.28 1.04 0.99 1.07 1.02 0.92 0.93 23.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 11/08/10 26/05/10 19/02/10 13/11/09 21/08/09 08/05/09 27/02/09 -
Price 4.95 4.71 4.05 3.93 4.00 3.82 2.73 -
P/RPS 1.51 1.59 1.34 1.28 1.28 1.30 0.89 42.38%
P/EPS 35.90 54.14 19.78 69.43 24.18 28.15 16.42 68.69%
EY 2.79 1.85 5.06 1.44 4.14 3.55 6.09 -40.65%
DY 9.49 0.00 9.14 6.87 6.75 0.00 9.89 -2.72%
P/NAPS 1.27 1.15 1.00 1.03 1.07 1.02 0.75 42.20%

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