[PHARMA] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.41%
YoY- 205.57%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 328,243 314,288 353,465 309,650 292,817 334,700 300,231 6.09%
PBT 24,496 17,641 21,088 27,374 23,572 31,915 12,181 58.98%
Tax -6,574 -6,593 -7,631 -8,392 -7,125 -10,354 -4,964 20.49%
NP 17,922 11,048 13,457 18,982 16,447 21,561 7,217 82.87%
-
NP to SH 17,789 10,590 13,107 18,545 16,069 21,302 6,640 92.32%
-
Tax Rate 26.84% 37.37% 36.19% 30.66% 30.23% 32.44% 40.75% -
Total Cost 310,321 303,240 340,008 290,668 276,370 313,139 293,014 3.88%
-
Net Worth 388,298 374,393 362,716 367,905 349,837 335,784 314,357 15.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 28,881 - 19,259 - 19,257 - 16,038 47.75%
Div Payout % 162.36% - 146.94% - 119.84% - 241.55% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 388,298 374,393 362,716 367,905 349,837 335,784 314,357 15.04%
NOSH 106,969 106,969 106,995 106,949 106,984 106,937 106,924 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.46% 3.52% 3.81% 6.13% 5.62% 6.44% 2.40% -
ROE 4.58% 2.83% 3.61% 5.04% 4.59% 6.34% 2.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 306.86 293.81 330.35 289.53 273.70 312.99 280.79 6.06%
EPS 16.63 9.90 12.25 17.34 15.02 19.92 6.21 92.26%
DPS 27.00 0.00 18.00 0.00 18.00 0.00 15.00 47.70%
NAPS 3.63 3.50 3.39 3.44 3.27 3.14 2.94 15.01%
Adjusted Per Share Value based on latest NOSH - 106,949
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.77 21.81 24.52 21.48 20.32 23.22 20.83 6.08%
EPS 1.23 0.73 0.91 1.29 1.11 1.48 0.46 92.07%
DPS 2.00 0.00 1.34 0.00 1.34 0.00 1.11 47.80%
NAPS 0.2694 0.2598 0.2517 0.2553 0.2427 0.233 0.2181 15.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.36 3.24 3.27 2.95 2.93 3.27 3.53 -
P/RPS 1.09 1.10 0.99 1.02 1.07 1.04 1.26 -9.17%
P/EPS 20.20 32.73 26.69 17.01 19.51 16.42 56.84 -49.67%
EY 4.95 3.06 3.75 5.88 5.13 6.09 1.76 98.62%
DY 8.04 0.00 5.50 0.00 6.14 0.00 4.25 52.66%
P/NAPS 0.93 0.93 0.96 0.86 0.90 1.04 1.20 -15.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 14/08/08 28/05/08 28/02/08 22/11/07 17/08/07 -
Price 2.73 3.35 3.44 3.45 2.98 3.42 3.44 -
P/RPS 0.89 1.14 1.04 1.19 1.09 1.09 1.23 -19.32%
P/EPS 16.42 33.84 28.08 19.90 19.84 17.17 55.39 -55.37%
EY 6.09 2.96 3.56 5.03 5.04 5.82 1.81 123.71%
DY 9.89 0.00 5.23 0.00 6.04 0.00 4.36 72.21%
P/NAPS 0.75 0.96 1.01 1.00 0.91 1.09 1.17 -25.55%

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