[PHARMA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 786.35%
YoY- 66.37%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 367,786 371,432 396,435 385,328 376,116 334,337 350,335 3.28%
PBT 16,368 15,646 19,380 21,792 -2,701 15,405 20,327 -13.41%
Tax -4,186 -4,687 -5,335 -6,193 749 -6,970 -5,809 -19.57%
NP 12,182 10,959 14,045 15,599 -1,952 8,435 14,518 -11.00%
-
NP to SH 11,942 10,811 13,920 15,484 -2,256 8,586 14,747 -13.08%
-
Tax Rate 25.57% 29.96% 27.53% 28.42% - 45.25% 28.58% -
Total Cost 355,604 360,473 382,390 369,729 378,068 325,902 335,817 3.87%
-
Net Worth 514,153 464,092 451,517 437,661 421,262 424,488 417,065 14.92%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 35,296 - - - - - 50,261 -20.94%
Div Payout % 295.57% - - - - - 340.83% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 514,153 464,092 451,517 437,661 421,262 424,488 417,065 14.92%
NOSH 117,655 106,933 106,994 107,007 106,919 106,924 106,939 6.55%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.31% 2.95% 3.54% 4.05% -0.52% 2.52% 4.14% -
ROE 2.32% 2.33% 3.08% 3.54% -0.54% 2.02% 3.54% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 312.60 347.35 370.52 360.09 351.78 312.69 327.60 -3.06%
EPS 10.15 10.11 13.01 14.47 -2.11 8.03 13.79 -18.43%
DPS 30.00 0.00 0.00 0.00 0.00 0.00 47.00 -25.80%
NAPS 4.37 4.34 4.22 4.09 3.94 3.97 3.90 7.85%
Adjusted Per Share Value based on latest NOSH - 107,007
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.52 25.77 27.51 26.74 26.10 23.20 24.31 3.28%
EPS 0.83 0.75 0.97 1.07 -0.16 0.60 1.02 -12.80%
DPS 2.45 0.00 0.00 0.00 0.00 0.00 3.49 -20.96%
NAPS 0.3567 0.322 0.3133 0.3037 0.2923 0.2945 0.2894 14.91%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.36 5.90 5.90 5.73 5.31 4.98 4.98 -
P/RPS 1.71 1.70 1.59 1.59 1.51 1.59 1.52 8.14%
P/EPS 52.81 58.36 45.35 39.60 -251.66 62.02 36.11 28.75%
EY 1.89 1.71 2.21 2.53 -0.40 1.61 2.77 -22.44%
DY 5.60 0.00 0.00 0.00 0.00 0.00 9.44 -29.33%
P/NAPS 1.23 1.36 1.40 1.40 1.35 1.25 1.28 -2.61%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 01/11/11 10/08/11 13/05/11 25/02/11 04/11/10 11/08/10 -
Price 5.90 5.90 5.90 5.05 5.35 4.92 4.95 -
P/RPS 1.89 1.70 1.59 1.40 1.52 1.57 1.51 16.09%
P/EPS 58.13 58.36 45.35 34.90 -253.55 61.27 35.90 37.77%
EY 1.72 1.71 2.21 2.87 -0.39 1.63 2.79 -27.50%
DY 5.08 0.00 0.00 0.00 0.00 0.00 9.49 -33.99%
P/NAPS 1.35 1.36 1.40 1.23 1.36 1.24 1.27 4.14%

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