[PHARMA] YoY 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- 9.41%
YoY- 17.25%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 350,335 333,212 353,465 300,231 251,133 242,784 178,644 11.87%
PBT 20,327 24,337 21,088 12,181 8,266 14,312 16,264 3.78%
Tax -5,809 -5,814 -7,631 -4,964 -2,182 -5,238 -5,382 1.28%
NP 14,518 18,523 13,457 7,217 6,084 9,074 10,882 4.91%
-
NP to SH 14,747 17,697 13,107 6,640 5,663 8,711 10,882 5.19%
-
Tax Rate 28.58% 23.89% 36.19% 40.75% 26.40% 36.60% 33.09% -
Total Cost 335,817 314,689 340,008 293,014 245,049 233,710 167,762 12.25%
-
Net Worth 417,065 400,161 362,716 314,357 316,871 256,928 240,475 9.60%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 50,261 28,888 19,259 16,038 12,310 10,748 4,546 49.22%
Div Payout % 340.83% 163.24% 146.94% 241.55% 217.39% 123.38% 41.78% -
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 417,065 400,161 362,716 314,357 316,871 256,928 240,475 9.60%
NOSH 106,939 106,995 106,995 106,924 107,051 102,361 101,039 0.94%
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 4.14% 5.56% 3.81% 2.40% 2.42% 3.74% 6.09% -
ROE 3.54% 4.42% 3.61% 2.11% 1.79% 3.39% 4.53% -
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 327.60 311.43 330.35 280.79 234.59 237.18 176.81 10.82%
EPS 13.79 16.54 12.25 6.21 5.29 8.51 10.77 4.20%
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 24.31 23.12 24.53 20.83 17.42 16.85 12.40 11.86%
EPS 1.02 1.23 0.91 0.46 0.39 0.60 0.76 5.02%
DPS 3.49 2.00 1.34 1.11 0.85 0.75 0.32 48.89%
NAPS 0.2894 0.2777 0.2517 0.2181 0.2199 0.1783 0.1669 9.60%
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 1.52 1.22 0.99 1.26 1.92 1.91 2.73 -9.29%
P/EPS 36.11 22.97 26.69 56.84 85.26 53.23 44.75 -3.51%
EY 2.77 4.35 3.75 1.76 1.17 1.88 2.23 3.67%
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 1.51 1.28 1.04 1.23 1.71 2.11 2.62 -8.77%
P/EPS 35.90 24.18 28.08 55.39 75.61 58.75 43.08 -2.99%
EY 2.79 4.14 3.56 1.81 1.32 1.70 2.32 3.12%
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