[PHARMA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.89%
YoY- -39.57%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,183,983 1,158,107 1,112,447 1,063,349 1,057,868 1,035,136 967,662 14.35%
PBT 77,898 53,669 32,429 28,514 27,195 28,509 26,688 103.84%
Tax -26,180 -21,710 -16,635 -13,853 -13,111 -9,932 -6,615 149.57%
NP 51,718 31,959 15,794 14,661 14,084 18,577 20,073 87.61%
-
NP to SH 50,080 30,331 14,068 13,091 12,481 17,173 18,614 93.09%
-
Tax Rate 33.61% 40.45% 51.30% 48.58% 48.21% 34.84% 24.79% -
Total Cost 1,132,265 1,126,148 1,096,653 1,048,688 1,043,784 1,016,559 947,589 12.56%
-
Net Worth 349,837 335,784 314,357 321,111 316,651 323,095 316,871 6.80%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 35,295 16,038 16,038 12,310 28,357 12,310 15,951 69.55%
Div Payout % 70.48% 52.88% 114.01% 94.04% 227.20% 71.69% 85.70% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 349,837 335,784 314,357 321,111 316,651 323,095 316,871 6.80%
NOSH 106,984 106,937 106,924 107,037 106,976 106,985 107,051 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.37% 2.76% 1.42% 1.38% 1.33% 1.79% 2.07% -
ROE 14.32% 9.03% 4.48% 4.08% 3.94% 5.32% 5.87% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,106.69 1,082.97 1,040.41 993.44 988.88 967.55 903.93 14.40%
EPS 46.81 28.36 13.16 12.23 11.67 16.05 17.39 93.15%
DPS 33.00 15.00 15.00 11.50 26.50 11.50 14.90 69.66%
NAPS 3.27 3.14 2.94 3.00 2.96 3.02 2.96 6.84%
Adjusted Per Share Value based on latest NOSH - 107,037
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 82.15 80.35 77.19 73.78 73.40 71.82 67.14 14.35%
EPS 3.47 2.10 0.98 0.91 0.87 1.19 1.29 93.06%
DPS 2.45 1.11 1.11 0.85 1.97 0.85 1.11 69.27%
NAPS 0.2427 0.233 0.2181 0.2228 0.2197 0.2242 0.2199 6.77%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.93 3.27 3.53 3.55 3.73 3.98 4.51 -
P/RPS 0.26 0.30 0.34 0.36 0.38 0.41 0.50 -35.25%
P/EPS 6.26 11.53 26.83 29.03 31.97 24.79 25.94 -61.13%
EY 15.98 8.67 3.73 3.45 3.13 4.03 3.86 157.15%
DY 11.26 4.59 4.25 3.24 7.10 2.89 3.30 126.14%
P/NAPS 0.90 1.04 1.20 1.18 1.26 1.32 1.52 -29.42%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 22/11/07 17/08/07 25/05/07 26/02/07 13/11/06 16/08/06 -
Price 2.98 3.42 3.44 3.45 3.65 3.65 4.00 -
P/RPS 0.27 0.32 0.33 0.35 0.37 0.38 0.44 -27.72%
P/EPS 6.37 12.06 26.15 28.21 31.28 22.74 23.00 -57.41%
EY 15.71 8.29 3.82 3.55 3.20 4.40 4.35 134.84%
DY 11.07 4.39 4.36 3.33 7.26 3.15 3.73 106.10%
P/NAPS 0.91 1.09 1.17 1.15 1.23 1.21 1.35 -23.06%

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