[PHARMA] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.61%
YoY- -38.3%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,302,520 1,303,204 1,188,221 1,054,569 922,962 798,952 621,316 13.11%
PBT 71,930 88,137 72,434 37,136 55,220 79,352 64,236 1.90%
Tax -19,116 -30,154 -25,406 -14,190 -17,949 -29,396 -22,554 -2.71%
NP 52,814 57,982 47,028 22,945 37,270 49,956 41,681 4.02%
-
NP to SH 51,038 56,322 45,348 21,298 34,520 49,956 41,681 3.42%
-
Tax Rate 26.58% 34.21% 35.07% 38.21% 32.50% 37.05% 35.11% -
Total Cost 1,249,705 1,245,221 1,141,193 1,031,624 885,692 748,996 579,634 13.64%
-
Net Worth 407,610 374,390 335,831 323,006 272,364 255,778 211,412 11.55%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 38,514 25,672 21,390 16,399 19,185 - 8,015 29.87%
Div Payout % 75.46% 45.58% 47.17% 77.00% 55.58% - 19.23% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 407,610 374,390 335,831 323,006 272,364 255,778 211,412 11.55%
NOSH 106,984 106,968 106,952 106,955 102,778 101,098 100,195 1.09%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.05% 4.45% 3.96% 2.18% 4.04% 6.25% 6.71% -
ROE 12.52% 15.04% 13.50% 6.59% 12.67% 19.53% 19.72% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1,217.49 1,218.30 1,110.98 985.99 898.01 790.27 620.10 11.88%
EPS 47.71 52.65 42.40 19.91 33.59 49.41 41.60 2.30%
DPS 36.00 24.00 20.00 15.33 18.67 0.00 8.00 28.46%
NAPS 3.81 3.50 3.14 3.02 2.65 2.53 2.11 10.34%
Adjusted Per Share Value based on latest NOSH - 106,985
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 90.37 90.42 82.44 73.17 64.04 55.43 43.11 13.11%
EPS 3.54 3.91 3.15 1.48 2.40 3.47 2.89 3.43%
DPS 2.67 1.78 1.48 1.14 1.33 0.00 0.56 29.70%
NAPS 0.2828 0.2598 0.233 0.2241 0.189 0.1775 0.1467 11.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.09 3.24 3.27 3.98 4.95 4.77 4.55 -
P/RPS 0.34 0.27 0.29 0.40 0.55 0.60 0.73 -11.94%
P/EPS 8.57 6.15 7.71 19.99 14.74 9.65 10.94 -3.98%
EY 11.66 16.25 12.97 5.00 6.79 10.36 9.14 4.13%
DY 8.80 7.41 6.12 3.85 3.77 0.00 1.76 30.73%
P/NAPS 1.07 0.93 1.04 1.32 1.87 1.89 2.16 -11.03%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 13/11/09 24/11/08 22/11/07 13/11/06 22/11/05 26/11/04 14/11/03 -
Price 3.93 3.35 3.42 3.65 4.82 4.77 5.00 -
P/RPS 0.32 0.27 0.31 0.37 0.54 0.60 0.81 -14.32%
P/EPS 8.24 6.36 8.07 18.33 14.35 9.65 12.02 -6.09%
EY 12.14 15.72 12.40 5.46 6.97 10.36 8.32 6.49%
DY 9.16 7.16 5.85 4.20 3.87 0.00 1.60 33.71%
P/NAPS 1.03 0.96 1.09 1.21 1.82 1.89 2.37 -12.95%

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