[PHARMA] YoY Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 67.98%
YoY- 10.7%
Quarter Report
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 367,786 376,116 323,906 328,243 292,817 266,941 244,209 7.05%
PBT 16,368 -2,701 27,490 24,496 23,572 -657 657 70.85%
Tax -4,186 749 -5,372 -6,574 -7,125 -2,655 524 -
NP 12,182 -1,952 22,118 17,922 16,447 -3,312 1,181 47.51%
-
NP to SH 11,942 -2,256 21,914 17,789 16,069 -3,680 1,012 50.85%
-
Tax Rate 25.57% - 19.54% 26.84% 30.23% - -79.76% -
Total Cost 355,604 378,068 301,788 310,321 276,370 270,253 243,028 6.54%
-
Net Worth 514,153 421,262 431,217 388,298 349,837 316,651 316,383 8.42%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 35,296 - 39,590 28,881 19,257 - - -
Div Payout % 295.57% - 180.66% 162.36% 119.84% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 514,153 421,262 431,217 388,298 349,837 316,651 316,383 8.42%
NOSH 117,655 106,919 107,001 106,969 106,984 106,976 106,526 1.66%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.31% -0.52% 6.83% 5.46% 5.62% -1.24% 0.48% -
ROE 2.32% -0.54% 5.08% 4.58% 4.59% -1.16% 0.32% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 312.60 351.78 302.71 306.86 273.70 249.53 229.25 5.30%
EPS 10.15 -2.11 20.48 16.63 15.02 -3.44 0.95 48.38%
DPS 30.00 0.00 37.00 27.00 18.00 0.00 0.00 -
NAPS 4.37 3.94 4.03 3.63 3.27 2.96 2.97 6.64%
Adjusted Per Share Value based on latest NOSH - 106,969
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 28.09 28.73 24.74 25.07 22.37 20.39 18.65 7.06%
EPS 0.91 -0.17 1.67 1.36 1.23 -0.28 0.08 49.93%
DPS 2.70 0.00 3.02 2.21 1.47 0.00 0.00 -
NAPS 0.3927 0.3218 0.3294 0.2966 0.2672 0.2419 0.2417 8.42%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.36 5.31 4.00 3.36 2.93 3.73 4.64 -
P/RPS 1.71 1.51 1.32 1.09 1.07 1.49 2.02 -2.73%
P/EPS 52.81 -251.66 19.53 20.20 19.51 -108.43 488.42 -30.96%
EY 1.89 -0.40 5.12 4.95 5.13 -0.92 0.20 45.37%
DY 5.60 0.00 9.25 8.04 6.14 0.00 0.00 -
P/NAPS 1.23 1.35 0.99 0.93 0.90 1.26 1.56 -3.88%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 25/02/11 19/02/10 27/02/09 28/02/08 26/02/07 07/03/06 -
Price 5.90 5.35 4.05 2.73 2.98 3.65 4.73 -
P/RPS 1.89 1.52 1.34 0.89 1.09 1.46 2.06 -1.42%
P/EPS 58.13 -253.55 19.78 16.42 19.84 -106.10 497.89 -30.07%
EY 1.72 -0.39 5.06 6.09 5.04 -0.94 0.20 43.11%
DY 5.08 0.00 9.14 9.89 6.04 0.00 0.00 -
P/NAPS 1.35 1.36 1.00 0.75 0.91 1.23 1.59 -2.68%

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