[PHARMA] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -11.02%
YoY- -22.24%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 329,962 314,288 334,700 289,040 221,566 229,265 156,200 13.26%
PBT 9,427 17,641 31,915 10,675 8,854 22,581 16,917 -9.27%
Tax -3,032 -6,593 -10,354 -5,279 -1,962 -8,380 -5,691 -9.95%
NP 6,395 11,048 21,561 5,396 6,892 14,201 11,226 -8.94%
-
NP to SH 6,059 10,590 21,302 5,039 6,480 14,201 11,226 -9.75%
-
Tax Rate 32.16% 37.37% 32.44% 49.45% 22.16% 37.11% 33.64% -
Total Cost 323,567 303,240 313,139 283,644 214,674 215,064 144,974 14.30%
-
Net Worth 407,858 374,393 335,784 323,095 275,634 256,815 211,489 11.55%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 28,903 - - - 3,640 - 6,013 29.87%
Div Payout % 477.03% - - - 56.18% - 53.57% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 407,858 374,393 335,784 323,095 275,634 256,815 211,489 11.55%
NOSH 107,049 106,969 106,937 106,985 104,012 101,508 100,232 1.10%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.94% 3.52% 6.44% 1.87% 3.11% 6.19% 7.19% -
ROE 1.49% 2.83% 6.34% 1.56% 2.35% 5.53% 5.31% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 308.23 293.81 312.99 270.17 213.02 225.86 155.84 12.02%
EPS 5.66 9.90 19.92 4.71 6.23 13.99 11.20 -10.74%
DPS 27.00 0.00 0.00 0.00 3.50 0.00 6.00 28.46%
NAPS 3.81 3.50 3.14 3.02 2.65 2.53 2.11 10.34%
Adjusted Per Share Value based on latest NOSH - 106,985
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.89 21.81 23.22 20.05 15.37 15.91 10.84 13.25%
EPS 0.42 0.73 1.48 0.35 0.45 0.99 0.78 -9.79%
DPS 2.01 0.00 0.00 0.00 0.25 0.00 0.42 29.78%
NAPS 0.283 0.2598 0.233 0.2242 0.1912 0.1782 0.1467 11.56%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.09 3.24 3.27 3.98 4.95 4.77 4.55 -
P/RPS 1.33 1.10 1.04 1.47 2.32 2.11 2.92 -12.27%
P/EPS 72.26 32.73 16.42 84.50 79.45 34.10 40.63 10.06%
EY 1.38 3.06 6.09 1.18 1.26 2.93 2.46 -9.17%
DY 6.60 0.00 0.00 0.00 0.71 0.00 1.32 30.73%
P/NAPS 1.07 0.93 1.04 1.32 1.87 1.89 2.16 -11.03%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 13/11/09 24/11/08 22/11/07 13/11/06 22/11/05 26/11/04 14/11/03 -
Price 3.93 3.35 3.42 3.65 4.82 4.77 5.00 -
P/RPS 1.28 1.14 1.09 1.35 2.26 2.11 3.21 -14.19%
P/EPS 69.43 33.84 17.17 77.49 77.37 34.10 44.64 7.63%
EY 1.44 2.96 5.82 1.29 1.29 2.93 2.24 -7.09%
DY 6.87 0.00 0.00 0.00 0.73 0.00 1.20 33.71%
P/NAPS 1.03 0.96 1.09 1.21 1.82 1.89 2.37 -12.95%

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