[PHARMA] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -75.81%
YoY- -21.69%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 446,745 385,328 317,560 313,716 309,650 256,235 250,754 10.09%
PBT 42,955 21,792 12,431 20,184 27,374 10,230 8,911 29.94%
Tax -13,894 -6,193 -3,122 -5,491 -8,392 -3,737 -2,995 29.11%
NP 29,061 15,599 9,309 14,693 18,982 6,493 5,916 30.34%
-
NP to SH 28,685 15,484 9,307 14,522 18,545 6,069 5,459 31.81%
-
Tax Rate 32.35% 28.42% 25.11% 27.20% 30.66% 36.53% 33.61% -
Total Cost 417,684 369,729 308,251 299,023 290,668 249,742 244,838 9.30%
-
Net Worth 474,161 437,661 439,675 402,378 367,905 321,111 335,032 5.95%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 8,824 - - - - - - -
Div Payout % 30.76% - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 474,161 437,661 439,675 402,378 367,905 321,111 335,032 5.95%
NOSH 117,657 107,007 106,977 107,015 106,949 107,037 107,039 1.58%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.51% 4.05% 2.93% 4.68% 6.13% 2.53% 2.36% -
ROE 6.05% 3.54% 2.12% 3.61% 5.04% 1.89% 1.63% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 379.70 360.09 296.85 293.15 289.53 239.39 234.26 8.37%
EPS 24.38 14.47 8.70 13.57 17.34 5.67 5.10 29.75%
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.03 4.09 4.11 3.76 3.44 3.00 3.13 4.29%
Adjusted Per Share Value based on latest NOSH - 107,015
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 31.00 26.74 22.03 21.77 21.48 17.78 17.40 10.09%
EPS 1.99 1.07 0.65 1.01 1.29 0.42 0.38 31.74%
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.329 0.3037 0.3051 0.2792 0.2553 0.2228 0.2325 5.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.90 5.73 4.27 3.45 2.95 3.55 4.73 -
P/RPS 1.55 1.59 1.44 1.18 1.02 1.48 2.02 -4.31%
P/EPS 24.20 39.60 49.08 25.42 17.01 62.61 92.75 -20.04%
EY 4.13 2.53 2.04 3.93 5.88 1.60 1.08 25.02%
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.40 1.04 0.92 0.86 1.18 1.51 -0.55%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 03/05/12 13/05/11 26/05/10 08/05/09 28/05/08 25/05/07 25/05/06 -
Price 5.90 5.05 4.71 3.82 3.45 3.45 4.53 -
P/RPS 1.55 1.40 1.59 1.30 1.19 1.44 1.93 -3.58%
P/EPS 24.20 34.90 54.14 28.15 19.90 60.85 88.82 -19.46%
EY 4.13 2.87 1.85 3.55 5.03 1.64 1.13 24.08%
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.23 1.15 1.02 1.00 1.15 1.45 0.11%

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