[PHARMA] QoQ 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- -18.37%
YoY- -21.69%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 323,906 329,962 333,212 313,716 328,243 314,288 353,465 -5.64%
PBT 27,490 9,427 24,337 20,184 24,496 17,641 21,088 19.27%
Tax -5,372 -3,032 -5,814 -5,491 -6,574 -6,593 -7,631 -20.81%
NP 22,118 6,395 18,523 14,693 17,922 11,048 13,457 39.14%
-
NP to SH 21,914 6,059 17,697 14,522 17,789 10,590 13,107 40.73%
-
Tax Rate 19.54% 32.16% 23.89% 27.20% 26.84% 37.37% 36.19% -
Total Cost 301,788 323,567 314,689 299,023 310,321 303,240 340,008 -7.62%
-
Net Worth 431,217 407,858 400,161 402,378 388,298 374,393 362,716 12.18%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 39,590 28,903 28,888 - 28,881 - 19,259 61.45%
Div Payout % 180.66% 477.03% 163.24% - 162.36% - 146.94% -
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 431,217 407,858 400,161 402,378 388,298 374,393 362,716 12.18%
NOSH 107,001 107,049 106,995 107,015 106,969 106,969 106,995 0.00%
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 6.83% 1.94% 5.56% 4.68% 5.46% 3.52% 3.81% -
ROE 5.08% 1.49% 4.42% 3.61% 4.58% 2.83% 3.61% -
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 302.71 308.23 311.43 293.15 306.86 293.81 330.35 -5.64%
EPS 20.48 5.66 16.54 13.57 16.63 9.90 12.25 40.73%
DPS 37.00 27.00 27.00 0.00 27.00 0.00 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 22.47 22.89 23.12 21.77 22.77 21.81 24.52 -5.63%
EPS 1.52 0.42 1.23 1.01 1.23 0.73 0.91 40.64%
DPS 2.75 2.01 2.00 0.00 2.00 0.00 1.34 61.28%
NAPS 0.2992 0.283 0.2776 0.2792 0.2694 0.2598 0.2517 12.18%
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 1.32 1.33 1.22 1.18 1.09 1.10 0.99 21.07%
P/EPS 19.53 72.26 22.97 25.42 20.20 32.73 26.69 -18.75%
EY 5.12 1.38 4.35 3.93 4.95 3.06 3.75 23.00%
DY 9.25 6.60 7.11 0.00 8.04 0.00 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 1.34 1.28 1.28 1.30 0.89 1.14 1.04 18.35%
P/EPS 19.78 69.43 24.18 28.15 16.42 33.84 28.08 -20.78%
EY 5.06 1.44 4.14 3.55 6.09 2.96 3.56 26.33%
DY 9.14 6.87 6.75 0.00 9.89 0.00 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