[PHARMA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 65.11%
YoY- 301.25%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,270,220 1,290,632 1,237,398 1,183,983 1,158,107 1,112,447 1,063,349 12.54%
PBT 89,675 103,949 95,042 77,898 53,669 32,429 28,514 114.20%
Tax -29,741 -33,502 -30,835 -26,180 -21,710 -16,635 -13,853 66.18%
NP 59,934 70,447 64,207 51,718 31,959 15,794 14,661 155.01%
-
NP to SH 58,311 69,023 62,556 50,080 30,331 14,068 13,091 169.98%
-
Tax Rate 33.17% 32.23% 32.44% 33.61% 40.45% 51.30% 48.58% -
Total Cost 1,210,286 1,220,185 1,173,191 1,132,265 1,126,148 1,096,653 1,048,688 9.99%
-
Net Worth 374,393 362,716 367,905 349,837 335,784 314,357 321,111 10.74%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 38,516 38,516 35,295 35,295 16,038 16,038 12,310 113.47%
Div Payout % 66.05% 55.80% 56.42% 70.48% 52.88% 114.01% 94.04% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 374,393 362,716 367,905 349,837 335,784 314,357 321,111 10.74%
NOSH 106,969 106,995 106,949 106,984 106,937 106,924 107,037 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.72% 5.46% 5.19% 4.37% 2.76% 1.42% 1.38% -
ROE 15.57% 19.03% 17.00% 14.32% 9.03% 4.48% 4.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,187.46 1,206.24 1,157.00 1,106.69 1,082.97 1,040.41 993.44 12.59%
EPS 54.51 64.51 58.49 46.81 28.36 13.16 12.23 170.09%
DPS 36.00 36.00 33.00 33.00 15.00 15.00 11.50 113.55%
NAPS 3.50 3.39 3.44 3.27 3.14 2.94 3.00 10.79%
Adjusted Per Share Value based on latest NOSH - 106,984
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 88.13 89.55 85.86 82.15 80.35 77.19 73.78 12.54%
EPS 4.05 4.79 4.34 3.47 2.10 0.98 0.91 169.83%
DPS 2.67 2.67 2.45 2.45 1.11 1.11 0.85 114.03%
NAPS 0.2598 0.2517 0.2553 0.2427 0.233 0.2181 0.2228 10.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.24 3.27 2.95 2.93 3.27 3.53 3.55 -
P/RPS 0.27 0.27 0.25 0.26 0.30 0.34 0.36 -17.40%
P/EPS 5.94 5.07 5.04 6.26 11.53 26.83 29.03 -65.17%
EY 16.82 19.73 19.83 15.98 8.67 3.73 3.45 186.69%
DY 11.11 11.01 11.19 11.26 4.59 4.25 3.24 126.88%
P/NAPS 0.93 0.96 0.86 0.90 1.04 1.20 1.18 -14.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 14/08/08 28/05/08 28/02/08 22/11/07 17/08/07 25/05/07 -
Price 3.35 3.44 3.45 2.98 3.42 3.44 3.45 -
P/RPS 0.28 0.29 0.30 0.27 0.32 0.33 0.35 -13.78%
P/EPS 6.15 5.33 5.90 6.37 12.06 26.15 28.21 -63.67%
EY 16.27 18.75 16.95 15.71 8.29 3.82 3.55 175.14%
DY 10.75 10.47 9.57 11.07 4.39 4.36 3.33 117.96%
P/NAPS 0.96 1.01 1.00 0.91 1.09 1.17 1.15 -11.31%

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