[PHARMA] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 30.5%
YoY- 26.5%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 334,700 289,040 221,566 229,265 156,200 157,354 141,277 15.45%
PBT 31,915 10,675 8,854 22,581 16,917 19,525 13,040 16.07%
Tax -10,354 -5,279 -1,962 -8,380 -5,691 -7,452 -5,401 11.45%
NP 21,561 5,396 6,892 14,201 11,226 12,073 7,639 18.86%
-
NP to SH 21,302 5,039 6,480 14,201 11,226 12,073 7,639 18.63%
-
Tax Rate 32.44% 49.45% 22.16% 37.11% 33.64% 38.17% 41.42% -
Total Cost 313,139 283,644 214,674 215,064 144,974 145,281 133,638 15.24%
-
Net Worth 335,784 323,095 275,634 256,815 211,489 172,829 151,781 14.14%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 3,640 - 6,013 1,252 - -
Div Payout % - - 56.18% - 53.57% 10.37% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 335,784 323,095 275,634 256,815 211,489 172,829 151,781 14.14%
NOSH 106,937 106,985 104,012 101,508 100,232 50,095 49,928 13.52%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.44% 1.87% 3.11% 6.19% 7.19% 7.67% 5.41% -
ROE 6.34% 1.56% 2.35% 5.53% 5.31% 6.99% 5.03% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 312.99 270.17 213.02 225.86 155.84 314.11 282.96 1.69%
EPS 19.92 4.71 6.23 13.99 11.20 24.10 15.30 4.49%
DPS 0.00 0.00 3.50 0.00 6.00 2.50 0.00 -
NAPS 3.14 3.02 2.65 2.53 2.11 3.45 3.04 0.54%
Adjusted Per Share Value based on latest NOSH - 101,508
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 23.22 20.05 15.37 15.91 10.84 10.92 9.80 15.45%
EPS 1.48 0.35 0.45 0.99 0.78 0.84 0.53 18.65%
DPS 0.00 0.00 0.25 0.00 0.42 0.09 0.00 -
NAPS 0.233 0.2242 0.1912 0.1782 0.1467 0.1199 0.1053 14.14%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 3.27 3.98 4.95 4.77 4.55 7.68 5.73 -
P/RPS 1.04 1.47 2.32 2.11 2.92 2.45 2.03 -10.54%
P/EPS 16.42 84.50 79.45 34.10 40.63 31.87 37.45 -12.83%
EY 6.09 1.18 1.26 2.93 2.46 3.14 2.67 14.72%
DY 0.00 0.00 0.71 0.00 1.32 0.33 0.00 -
P/NAPS 1.04 1.32 1.87 1.89 2.16 2.23 1.88 -9.39%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 13/11/06 22/11/05 26/11/04 14/11/03 22/11/02 26/11/01 -
Price 3.42 3.65 4.82 4.77 5.00 7.36 6.82 -
P/RPS 1.09 1.35 2.26 2.11 3.21 2.34 2.41 -12.38%
P/EPS 17.17 77.49 77.37 34.10 44.64 30.54 44.58 -14.69%
EY 5.82 1.29 1.29 2.93 2.24 3.27 2.24 17.24%
DY 0.00 0.00 0.73 0.00 1.20 0.34 0.00 -
P/NAPS 1.09 1.21 1.82 1.89 2.37 2.13 2.24 -11.30%

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