[PHARMA] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

22-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 167.61%

YoY- 112.91%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	1,002,232	976,890	977,403	891,166	790,927	692,222	599,214	8.94%
YoY %	2.59%	-0.05%	9.68%	12.67%	14.26%	15.52%	-	-
Horiz. %	167.26%	163.03%	163.11%	148.72%	131.99%	115.52%	100.00%	-
PBT	48,163	53,948	66,103	54,326	27,852	41,415	59,514	-3.46%
YoY %	-10.72%	-18.39%	21.68%	95.05%	-32.75%	-30.41%	-	-
Horiz. %	80.93%	90.65%	111.07%	91.28%	46.80%	69.59%	100.00%	-
Tax	-15,901	-14,337	-22,616	-19,055	-10,643	-13,462	-22,047	-5.29%
YoY %	-10.91%	36.61%	-18.69%	-79.04%	20.94%	38.94%	-	-
Horiz. %	72.12%	65.03%	102.58%	86.43%	48.27%	61.06%	100.00%	-
NP	32,262	39,611	43,487	35,271	17,209	27,953	37,467	-2.46%
YoY %	-18.55%	-8.91%	23.29%	104.96%	-38.44%	-25.39%	-	-
Horiz. %	86.11%	105.72%	116.07%	94.14%	45.93%	74.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,640	38,279	42,242	34,011	15,974	25,890	37,467	-2.27%
YoY %	-14.73%	-9.38%	24.20%	112.91%	-38.30%	-30.90%	-	-
Horiz. %	87.12%	102.17%	112.74%	90.78%	42.63%	69.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.01%	26.58%	34.21%	35.08%	38.21%	32.51%	37.05%	-
YoY %	24.19%	-22.30%	-2.48%	-8.19%	17.53%	-12.25%	-	-
Horiz. %	89.10%	71.74%	92.33%	94.68%	103.13%	87.75%	100.00%	-
Total Cost	969,970	937,279	933,916	855,895	773,718	664,269	561,747	9.52%
YoY %	3.49%	0.36%	9.12%	10.62%	16.48%	18.25%	-	-
Horiz. %	172.67%	166.85%	166.25%	152.36%	137.73%	118.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	424,715	407,610	374,390	335,831	323,006	272,364	255,778	8.81%
YoY %	4.20%	8.87%	11.48%	3.97%	18.59%	6.48%	-	-
Horiz. %	166.05%	159.36%	146.37%	131.30%	126.28%	106.48%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	50,281	28,885	19,254	16,042	12,299	14,389	-	-
YoY %	74.07%	50.02%	20.02%	30.43%	-14.52%	0.00%	-	-
Horiz. %	349.44%	200.74%	133.81%	111.49%	85.48%	100.00%	-	-
Div Payout %	154.05%	75.46%	45.58%	47.17%	77.00%	55.58%	-	-
YoY %	104.15%	65.56%	-3.37%	-38.74%	38.54%	0.00%	-	-
Horiz. %	277.17%	135.77%	82.01%	84.87%	138.54%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	424,715	407,610	374,390	335,831	323,006	272,364	255,778	8.81%
YoY %	4.20%	8.87%	11.48%	3.97%	18.59%	6.48%	-	-
Horiz. %	166.05%	159.36%	146.37%	131.30%	126.28%	106.48%	100.00%	-
NOSH	106,981	106,984	106,968	106,952	106,955	102,778	101,098	0.94%
YoY %	-0.00%	0.01%	0.01%	-0.00%	4.06%	1.66%	-	-
Horiz. %	105.82%	105.82%	105.81%	105.79%	105.79%	101.66%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	3.22%	4.05%	4.45%	3.96%	2.18%	4.04%	6.25%	-
YoY %	-20.49%	-8.99%	12.37%	81.65%	-46.04%	-35.36%	-	-
Horiz. %	51.52%	64.80%	71.20%	63.36%	34.88%	64.64%	100.00%	-
ROE	7.69%	9.39%	11.28%	10.13%	4.95%	9.51%	14.65%	-
YoY %	-18.10%	-16.76%	11.35%	104.65%	-47.95%	-35.09%	-	-
Horiz. %	52.49%	64.10%	77.00%	69.15%	33.79%	64.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	936.83	913.11	913.73	833.23	739.49	673.51	592.70	7.92%
YoY %	2.60%	-0.07%	9.66%	12.68%	9.80%	13.63%	-	-
Horiz. %	158.06%	154.06%	154.16%	140.58%	124.77%	113.63%	100.00%	-
EPS	30.51	35.78	39.49	31.80	14.93	25.19	37.06	-3.18%
YoY %	-14.73%	-9.39%	24.18%	112.99%	-40.73%	-32.03%	-	-
Horiz. %	82.33%	96.55%	106.56%	85.81%	40.29%	67.97%	100.00%	-
DPS	47.00	27.00	18.00	15.00	11.50	14.00	0.00	-
YoY %	74.07%	50.00%	20.00%	30.43%	-17.86%	0.00%	-	-
Horiz. %	335.71%	192.86%	128.57%	107.14%	82.14%	100.00%	-	-
NAPS	3.97	3.81	3.50	3.14	3.02	2.65	2.53	7.79%
YoY %	4.20%	8.86%	11.46%	3.97%	13.96%	4.74%	-	-
Horiz. %	156.92%	150.59%	138.34%	124.11%	119.37%	104.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 106,937
RPS	69.54	67.78	67.82	61.83	54.88	48.03	41.58	8.94%
YoY %	2.60%	-0.06%	9.69%	12.66%	14.26%	15.51%	-	-
Horiz. %	167.24%	163.01%	163.11%	148.70%	131.99%	115.51%	100.00%	-
EPS	2.26	2.66	2.93	2.36	1.11	1.80	2.60	-2.30%
YoY %	-15.04%	-9.22%	24.15%	112.61%	-38.33%	-30.77%	-	-
Horiz. %	86.92%	102.31%	112.69%	90.77%	42.69%	69.23%	100.00%	-
DPS	3.49	2.00	1.34	1.11	0.85	1.00	0.00	-
YoY %	74.50%	49.25%	20.72%	30.59%	-15.00%	0.00%	-	-
Horiz. %	349.00%	200.00%	134.00%	111.00%	85.00%	100.00%	-	-
NAPS	0.2947	0.2828	0.2598	0.233	0.2241	0.189	0.1775	8.81%
YoY %	4.21%	8.85%	11.50%	3.97%	18.57%	6.48%	-	-
Horiz. %	166.03%	159.32%	146.37%	131.27%	126.25%	106.48%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	4.98	4.09	3.24	3.27	3.98	4.95	4.77	-
P/RPS	0.53	0.45	0.35	0.39	0.54	0.73	0.80	-6.62%
YoY %	17.78%	28.57%	-10.26%	-27.78%	-26.03%	-8.75%	-	-
Horiz. %	66.25%	56.25%	43.75%	48.75%	67.50%	91.25%	100.00%	-
P/EPS	16.32	11.43	8.20	10.28	26.65	19.65	12.87	4.03%
YoY %	42.78%	39.39%	-20.23%	-61.43%	35.62%	52.68%	-	-
Horiz. %	126.81%	88.81%	63.71%	79.88%	207.07%	152.68%	100.00%	-
EY	6.13	8.75	12.19	9.72	3.75	5.09	7.77	-3.87%
YoY %	-29.94%	-28.22%	25.41%	159.20%	-26.33%	-34.49%	-	-
Horiz. %	78.89%	112.61%	156.89%	125.10%	48.26%	65.51%	100.00%	-
DY	9.44	6.60	5.56	4.59	2.89	2.83	0.00	-
YoY %	43.03%	18.71%	21.13%	58.82%	2.12%	0.00%	-	-
Horiz. %	333.57%	233.22%	196.47%	162.19%	102.12%	100.00%	-	-
P/NAPS	1.25	1.07	0.93	1.04	1.32	1.87	1.89	-6.65%
YoY %	16.82%	15.05%	-10.58%	-21.21%	-29.41%	-1.06%	-	-
Horiz. %	66.14%	56.61%	49.21%	55.03%	69.84%	98.94%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	04/11/10	13/11/09	24/11/08	22/11/07	13/11/06	22/11/05	26/11/04	-
Price	4.92	3.93	3.35	3.42	3.65	4.82	4.77	-
P/RPS	0.53	0.43	0.37	0.41	0.49	0.72	0.80	-6.62%
YoY %	23.26%	16.22%	-9.76%	-16.33%	-31.94%	-10.00%	-	-
Horiz. %	66.25%	53.75%	46.25%	51.25%	61.25%	90.00%	100.00%	-
P/EPS	16.13	10.98	8.48	10.75	24.44	19.13	12.87	3.83%
YoY %	46.90%	29.48%	-21.12%	-56.01%	27.76%	48.64%	-	-
Horiz. %	125.33%	85.31%	65.89%	83.53%	189.90%	148.64%	100.00%	-
EY	6.20	9.10	11.79	9.30	4.09	5.23	7.77	-3.69%
YoY %	-31.87%	-22.82%	26.77%	127.38%	-21.80%	-32.69%	-	-
Horiz. %	79.79%	117.12%	151.74%	119.69%	52.64%	67.31%	100.00%	-
DY	9.55	6.87	5.37	4.39	3.15	2.90	0.00	-
YoY %	39.01%	27.93%	22.32%	39.37%	8.62%	0.00%	-	-
Horiz. %	329.31%	236.90%	185.17%	151.38%	108.62%	100.00%	-	-
P/NAPS	1.24	1.03	0.96	1.09	1.21	1.82	1.89	-6.78%
YoY %	20.39%	7.29%	-11.93%	-9.92%	-33.52%	-3.70%	-	-
Horiz. %	65.61%	54.50%	50.79%	57.67%	64.02%	96.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos