[PHARMA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -15.52%
YoY- 92.25%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,289,459 1,309,712 1,305,646 1,270,220 1,290,632 1,237,398 1,183,983 5.85%
PBT 86,658 83,409 90,599 89,675 103,949 95,042 77,898 7.37%
Tax -24,472 -26,289 -29,190 -29,741 -33,502 -30,835 -26,180 -4.40%
NP 62,186 57,120 61,409 59,934 70,447 64,207 51,718 13.08%
-
NP to SH 60,598 56,008 60,031 58,311 69,023 62,556 50,080 13.56%
-
Tax Rate 28.24% 31.52% 32.22% 33.17% 32.23% 32.44% 33.61% -
Total Cost 1,227,273 1,252,592 1,244,237 1,210,286 1,220,185 1,173,191 1,132,265 5.52%
-
Net Worth 400,161 402,378 388,298 374,393 362,716 367,905 349,837 9.38%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 57,770 48,140 48,140 38,516 38,516 35,295 35,295 38.92%
Div Payout % 95.33% 85.95% 80.19% 66.05% 55.80% 56.42% 70.48% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 400,161 402,378 388,298 374,393 362,716 367,905 349,837 9.38%
NOSH 106,995 107,015 106,969 106,969 106,995 106,949 106,984 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.82% 4.36% 4.70% 4.72% 5.46% 5.19% 4.37% -
ROE 15.14% 13.92% 15.46% 15.57% 19.03% 17.00% 14.32% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,205.16 1,223.85 1,220.58 1,187.46 1,206.24 1,157.00 1,106.69 5.85%
EPS 56.64 52.34 56.12 54.51 64.51 58.49 46.81 13.56%
DPS 54.00 45.00 45.00 36.00 36.00 33.00 33.00 38.90%
NAPS 3.74 3.76 3.63 3.50 3.39 3.44 3.27 9.37%
Adjusted Per Share Value based on latest NOSH - 106,969
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 89.47 90.87 90.59 88.13 89.55 85.86 82.15 5.86%
EPS 4.20 3.89 4.17 4.05 4.79 4.34 3.47 13.58%
DPS 4.01 3.34 3.34 2.67 2.67 2.45 2.45 38.92%
NAPS 0.2776 0.2792 0.2694 0.2598 0.2517 0.2553 0.2427 9.37%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.80 3.45 3.36 3.24 3.27 2.95 2.93 -
P/RPS 0.32 0.28 0.28 0.27 0.27 0.25 0.26 14.86%
P/EPS 6.71 6.59 5.99 5.94 5.07 5.04 6.26 4.74%
EY 14.90 15.17 16.70 16.82 19.73 19.83 15.98 -4.56%
DY 14.21 13.04 13.39 11.11 11.01 11.19 11.26 16.79%
P/NAPS 1.02 0.92 0.93 0.93 0.96 0.86 0.90 8.71%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 08/05/09 27/02/09 24/11/08 14/08/08 28/05/08 28/02/08 -
Price 4.00 3.82 2.73 3.35 3.44 3.45 2.98 -
P/RPS 0.33 0.31 0.22 0.28 0.29 0.30 0.27 14.32%
P/EPS 7.06 7.30 4.86 6.15 5.33 5.90 6.37 7.10%
EY 14.16 13.70 20.56 16.27 18.75 16.95 15.71 -6.69%
DY 13.50 11.78 16.48 10.75 10.47 9.57 11.07 14.15%
P/NAPS 1.07 1.02 0.75 0.96 1.01 1.00 0.91 11.41%

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