[PHARMA] YoY Quarter Result on 30-Jun-2005 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

18-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -18.58%

YoY- -19.95%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	353,465	300,231	251,133	242,784	178,644	155,262	157,420	14.41%
YoY %	17.73%	19.55%	3.44%	35.90%	15.06%	-1.37%	-	-
Horiz. %	224.54%	190.72%	159.53%	154.23%	113.48%	98.63%	100.00%	-
PBT	21,088	12,181	8,266	14,312	16,264	13,347	16,866	3.79%
YoY %	73.12%	47.36%	-42.24%	-12.00%	21.86%	-20.86%	-	-
Horiz. %	125.03%	72.22%	49.01%	84.86%	96.43%	79.14%	100.00%	-
Tax	-7,631	-4,964	-2,182	-5,238	-5,382	-4,958	-5,719	4.91%
YoY %	-53.73%	-127.50%	58.34%	2.68%	-8.55%	13.31%	-	-
Horiz. %	133.43%	86.80%	38.15%	91.59%	94.11%	86.69%	100.00%	-
NP	13,457	7,217	6,084	9,074	10,882	8,389	11,147	3.18%
YoY %	86.46%	18.62%	-32.95%	-16.61%	29.72%	-24.74%	-	-
Horiz. %	120.72%	64.74%	54.58%	81.40%	97.62%	75.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,107	6,640	5,663	8,711	10,882	8,389	11,147	2.73%
YoY %	97.39%	17.25%	-34.99%	-19.95%	29.72%	-24.74%	-	-
Horiz. %	117.58%	59.57%	50.80%	78.15%	97.62%	75.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.19%	40.75%	26.40%	36.60%	33.09%	37.15%	33.91%	-
YoY %	-11.19%	54.36%	-27.87%	10.61%	-10.93%	9.55%	-	-
Horiz. %	106.72%	120.17%	77.85%	107.93%	97.58%	109.55%	100.00%	-
Total Cost	340,008	293,014	245,049	233,710	167,762	146,873	146,273	15.07%
YoY %	16.04%	19.57%	4.85%	39.31%	14.22%	0.41%	-	-
Horiz. %	232.45%	200.32%	167.53%	159.78%	114.69%	100.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	362,716	314,357	316,871	256,928	240,475	194,744	159,457	14.66%
YoY %	15.38%	-0.79%	23.33%	6.84%	23.48%	22.13%	-	-
Horiz. %	227.47%	197.14%	198.72%	161.13%	150.81%	122.13%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	19,259	16,038	12,310	10,748	4,546	-	-	-
YoY %	20.08%	30.28%	14.53%	136.43%	0.00%	-	-	-
Horiz. %	423.65%	352.79%	270.79%	236.43%	100.00%	-	-	-
Div Payout %	146.94%	241.55%	217.39%	123.38%	41.78%	-	-	-
YoY %	-39.17%	11.11%	76.20%	195.31%	0.00%	-	-	-
Horiz. %	351.70%	578.15%	520.32%	295.31%	100.00%	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	362,716	314,357	316,871	256,928	240,475	194,744	159,457	14.66%
YoY %	15.38%	-0.79%	23.33%	6.84%	23.48%	22.13%	-	-
Horiz. %	227.47%	197.14%	198.72%	161.13%	150.81%	122.13%	100.00%	-
NOSH	106,995	106,924	107,051	102,361	101,039	99,869	49,986	13.51%
YoY %	0.07%	-0.12%	4.58%	1.31%	1.17%	99.79%	-	-
Horiz. %	214.05%	213.91%	214.16%	204.78%	202.13%	199.79%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	3.81%	2.40%	2.42%	3.74%	6.09%	5.40%	7.08%	-
YoY %	58.75%	-0.83%	-35.29%	-38.59%	12.78%	-23.73%	-	-
Horiz. %	53.81%	33.90%	34.18%	52.82%	86.02%	76.27%	100.00%	-
ROE	3.61%	2.11%	1.79%	3.39%	4.53%	4.31%	6.99%	-
YoY %	71.09%	17.88%	-47.20%	-25.17%	5.10%	-38.34%	-	-
Horiz. %	51.65%	30.19%	25.61%	48.50%	64.81%	61.66%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	330.35	280.79	234.59	237.18	176.81	155.47	314.92	0.79%
YoY %	17.65%	19.69%	-1.09%	34.14%	13.73%	-50.63%	-	-
Horiz. %	104.90%	89.16%	74.49%	75.31%	56.14%	49.37%	100.00%	-
EPS	12.25	6.21	5.29	8.51	10.77	8.40	22.30	-9.49%
YoY %	97.26%	17.39%	-37.84%	-20.98%	28.21%	-62.33%	-	-
Horiz. %	54.93%	27.85%	23.72%	38.16%	48.30%	37.67%	100.00%	-
DPS	18.00	15.00	11.50	10.50	4.50	0.00	0.00	-
YoY %	20.00%	30.43%	9.52%	133.33%	0.00%	0.00%	-	-
Horiz. %	400.00%	333.33%	255.56%	233.33%	100.00%	-	-	-
NAPS	3.39	2.94	2.96	2.51	2.38	1.95	3.19	1.01%
YoY %	15.31%	-0.68%	17.93%	5.46%	22.05%	-38.87%	-	-
Horiz. %	106.27%	92.16%	92.79%	78.68%	74.61%	61.13%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 102,361
RPS	24.53	20.83	17.42	16.85	12.40	10.77	10.92	14.42%
YoY %	17.76%	19.58%	3.38%	35.89%	15.13%	-1.37%	-	-
Horiz. %	224.63%	190.75%	159.52%	154.30%	113.55%	98.63%	100.00%	-
EPS	0.91	0.46	0.39	0.60	0.76	0.58	0.77	2.82%
YoY %	97.83%	17.95%	-35.00%	-21.05%	31.03%	-24.68%	-	-
Horiz. %	118.18%	59.74%	50.65%	77.92%	98.70%	75.32%	100.00%	-
DPS	1.34	1.11	0.85	0.75	0.32	0.00	0.00	-
YoY %	20.72%	30.59%	13.33%	134.38%	0.00%	0.00%	-	-
Horiz. %	418.75%	346.88%	265.62%	234.38%	100.00%	-	-	-
NAPS	0.2517	0.2181	0.2199	0.1783	0.1669	0.1351	0.1106	14.67%
YoY %	15.41%	-0.82%	23.33%	6.83%	23.54%	22.15%	-	-
Horiz. %	227.58%	197.20%	198.82%	161.21%	150.90%	122.15%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	3.27	3.53	4.51	4.53	4.82	4.07	7.32	-
P/RPS	0.99	1.26	1.92	1.91	2.73	2.62	2.32	-13.22%
YoY %	-21.43%	-34.38%	0.52%	-30.04%	4.20%	12.93%	-	-
Horiz. %	42.67%	54.31%	82.76%	82.33%	117.67%	112.93%	100.00%	-
P/EPS	26.69	56.84	85.26	53.23	44.75	48.45	32.83	-3.38%
YoY %	-53.04%	-33.33%	60.17%	18.95%	-7.64%	47.58%	-	-
Horiz. %	81.30%	173.13%	259.70%	162.14%	136.31%	147.58%	100.00%	-
EY	3.75	1.76	1.17	1.88	2.23	2.06	3.05	3.50%
YoY %	113.07%	50.43%	-37.77%	-15.70%	8.25%	-32.46%	-	-
Horiz. %	122.95%	57.70%	38.36%	61.64%	73.11%	67.54%	100.00%	-
DY	5.50	4.25	2.55	2.32	0.93	0.00	0.00	-
YoY %	29.41%	66.67%	9.91%	149.46%	0.00%	0.00%	-	-
Horiz. %	591.40%	456.99%	274.19%	249.46%	100.00%	-	-	-
P/NAPS	0.96	1.20	1.52	1.80	2.03	2.09	2.29	-13.47%
YoY %	-20.00%	-21.05%	-15.56%	-11.33%	-2.87%	-8.73%	-	-
Horiz. %	41.92%	52.40%	66.38%	78.60%	88.65%	91.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	14/08/08	17/08/07	16/08/06	18/08/05	06/08/04	19/08/03	26/08/02	-
Price	3.44	3.44	4.00	5.00	4.64	4.73	7.86	-
P/RPS	1.04	1.23	1.71	2.11	2.62	3.04	2.50	-13.58%
YoY %	-15.45%	-28.07%	-18.96%	-19.47%	-13.82%	21.60%	-	-
Horiz. %	41.60%	49.20%	68.40%	84.40%	104.80%	121.60%	100.00%	-
P/EPS	28.08	55.39	75.61	58.75	43.08	56.31	35.25	-3.71%
YoY %	-49.30%	-26.74%	28.70%	36.37%	-23.49%	59.74%	-	-
Horiz. %	79.66%	157.13%	214.50%	166.67%	122.21%	159.74%	100.00%	-
EY	3.56	1.81	1.32	1.70	2.32	1.78	2.84	3.83%
YoY %	96.69%	37.12%	-22.35%	-26.72%	30.34%	-37.32%	-	-
Horiz. %	125.35%	63.73%	46.48%	59.86%	81.69%	62.68%	100.00%	-
DY	5.23	4.36	2.88	2.10	0.97	0.00	0.00	-
YoY %	19.95%	51.39%	37.14%	116.49%	0.00%	0.00%	-	-
Horiz. %	539.18%	449.48%	296.91%	216.49%	100.00%	-	-	-
P/NAPS	1.01	1.17	1.35	1.99	1.95	2.43	2.46	-13.77%
YoY %	-13.68%	-13.33%	-32.16%	2.05%	-19.75%	-1.22%	-	-
Horiz. %	41.06%	47.56%	54.88%	80.89%	79.27%	98.78%	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