[PHARMA] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 109.41%
YoY- 16.22%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 667,895 646,928 663,115 556,466 501,887 470,656 369,949 10.34%
PBT 32,758 44,521 48,462 22,411 17,177 32,561 36,933 -1.97%
Tax -8,931 -11,305 -16,023 -8,701 -5,364 -11,470 -13,667 -6.84%
NP 23,827 33,216 32,439 13,710 11,813 21,091 23,266 0.39%
-
NP to SH 24,054 32,219 31,652 12,709 10,935 19,410 23,266 0.55%
-
Tax Rate 27.26% 25.39% 33.06% 38.82% 31.23% 35.23% 37.00% -
Total Cost 644,068 613,712 630,676 542,756 490,074 449,565 346,683 10.86%
-
Net Worth 417,306 400,063 362,623 314,515 316,549 256,416 240,230 9.63%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 50,290 28,881 19,254 16,046 12,298 10,726 4,542 49.26%
Div Payout % 209.07% 89.64% 60.83% 126.26% 112.47% 55.26% 19.52% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 417,306 400,063 362,623 314,515 316,549 256,416 240,230 9.63%
NOSH 107,001 106,968 106,968 106,978 106,942 102,157 100,937 0.97%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.57% 5.13% 4.89% 2.46% 2.35% 4.48% 6.29% -
ROE 5.76% 8.05% 8.73% 4.04% 3.45% 7.57% 9.68% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 624.19 604.78 619.92 520.17 469.31 460.71 366.51 9.27%
EPS 22.48 30.12 29.59 11.88 10.22 19.00 23.05 -0.41%
DPS 47.00 27.00 18.00 15.00 11.50 10.50 4.50 47.82%
NAPS 3.90 3.74 3.39 2.94 2.96 2.51 2.38 8.57%
Adjusted Per Share Value based on latest NOSH - 106,924
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 46.34 44.89 46.01 38.61 34.82 32.66 25.67 10.34%
EPS 1.67 2.24 2.20 0.88 0.76 1.35 1.61 0.61%
DPS 3.49 2.00 1.34 1.11 0.85 0.74 0.32 48.89%
NAPS 0.2895 0.2776 0.2516 0.2182 0.2196 0.1779 0.1667 9.63%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.98 3.80 3.27 3.53 4.51 4.53 4.82 -
P/RPS 0.80 0.63 0.53 0.68 0.96 0.98 1.32 -8.00%
P/EPS 22.15 12.62 11.05 29.71 44.11 23.84 20.91 0.96%
EY 4.51 7.93 9.05 3.37 2.27 4.19 4.78 -0.96%
DY 9.44 7.11 5.50 4.25 2.55 2.32 0.93 47.11%
P/NAPS 1.28 1.02 0.96 1.20 1.52 1.80 2.03 -7.39%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 11/08/10 21/08/09 14/08/08 17/08/07 16/08/06 18/08/05 06/08/04 -
Price 4.95 4.00 3.44 3.44 4.00 5.00 4.64 -
P/RPS 0.79 0.66 0.55 0.66 0.85 1.09 1.27 -7.60%
P/EPS 22.02 13.28 11.63 28.96 39.12 26.32 20.13 1.50%
EY 4.54 7.53 8.60 3.45 2.56 3.80 4.97 -1.49%
DY 9.49 6.75 5.23 4.36 2.88 2.10 0.97 46.22%
P/NAPS 1.27 1.07 1.01 1.17 1.35 1.99 1.95 -6.89%

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