[PHARMA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -65.76%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 426,460 371,432 334,337 329,962 314,288 334,700 289,040 6.69%
PBT 28,493 15,646 15,405 9,427 17,641 31,915 10,675 17.75%
Tax -2,957 -4,687 -6,970 -3,032 -6,593 -10,354 -5,279 -9.19%
NP 25,536 10,959 8,435 6,395 11,048 21,561 5,396 29.54%
-
NP to SH 25,247 10,811 8,586 6,059 10,590 21,302 5,039 30.77%
-
Tax Rate 10.38% 29.96% 45.25% 32.16% 37.37% 32.44% 49.45% -
Total Cost 400,924 360,473 325,902 323,567 303,240 313,139 283,644 5.93%
-
Net Worth 496,469 464,092 424,488 407,858 374,393 335,784 323,095 7.41%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,764 - - 28,903 - - - -
Div Payout % 46.60% - - 477.03% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 496,469 464,092 424,488 407,858 374,393 335,784 323,095 7.41%
NOSH 117,646 106,933 106,924 107,049 106,969 106,937 106,985 1.59%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.99% 2.95% 2.52% 1.94% 3.52% 6.44% 1.87% -
ROE 5.09% 2.33% 2.02% 1.49% 2.83% 6.34% 1.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 362.49 347.35 312.69 308.23 293.81 312.99 270.17 5.01%
EPS 21.46 10.11 8.03 5.66 9.90 19.92 4.71 28.72%
DPS 10.00 0.00 0.00 27.00 0.00 0.00 0.00 -
NAPS 4.22 4.34 3.97 3.81 3.50 3.14 3.02 5.72%
Adjusted Per Share Value based on latest NOSH - 107,049
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.59 25.77 23.20 22.89 21.81 23.22 20.05 6.69%
EPS 1.75 0.75 0.60 0.42 0.73 1.48 0.35 30.73%
DPS 0.82 0.00 0.00 2.01 0.00 0.00 0.00 -
NAPS 0.3445 0.322 0.2945 0.283 0.2598 0.233 0.2242 7.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.55 5.90 4.98 4.09 3.24 3.27 3.98 -
P/RPS 2.08 1.70 1.59 1.33 1.10 1.04 1.47 5.95%
P/EPS 35.18 58.36 62.02 72.26 32.73 16.42 84.50 -13.57%
EY 2.84 1.71 1.61 1.38 3.06 6.09 1.18 15.74%
DY 1.32 0.00 0.00 6.60 0.00 0.00 0.00 -
P/NAPS 1.79 1.36 1.25 1.07 0.93 1.04 1.32 5.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 01/11/11 04/11/10 13/11/09 24/11/08 22/11/07 13/11/06 -
Price 8.25 5.90 4.92 3.93 3.35 3.42 3.65 -
P/RPS 2.28 1.70 1.57 1.28 1.14 1.09 1.35 9.11%
P/EPS 38.44 58.36 61.27 69.43 33.84 17.17 77.49 -11.01%
EY 2.60 1.71 1.63 1.44 2.96 5.82 1.29 12.37%
DY 1.21 0.00 0.00 6.87 0.00 0.00 0.00 -
P/NAPS 1.95 1.36 1.24 1.03 0.96 1.09 1.21 8.27%

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