[PHARMA] YoY Quarter Result on 31-Dec-2009 [#4]

Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 261.68%
YoY- 23.19%
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 482,404 367,786 376,116 323,906 328,243 292,817 266,941 10.35%
PBT 4,248 16,368 -2,701 27,490 24,496 23,572 -657 -
Tax -11,716 -4,186 749 -5,372 -6,574 -7,125 -2,655 28.04%
NP -7,468 12,182 -1,952 22,118 17,922 16,447 -3,312 14.49%
-
NP to SH -7,934 11,942 -2,256 21,914 17,789 16,069 -3,680 13.64%
-
Tax Rate 275.80% 25.57% - 19.54% 26.84% 30.23% - -
Total Cost 489,872 355,604 378,068 301,788 310,321 276,370 270,253 10.41%
-
Net Worth 472,037 514,153 421,262 431,217 388,298 349,837 316,651 6.87%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,771 35,296 - 39,590 28,881 19,257 - -
Div Payout % 0.00% 295.57% - 180.66% 162.36% 119.84% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 472,037 514,153 421,262 431,217 388,298 349,837 316,651 6.87%
NOSH 117,715 117,655 106,919 107,001 106,969 106,984 106,976 1.60%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.55% 3.31% -0.52% 6.83% 5.46% 5.62% -1.24% -
ROE -1.68% 2.32% -0.54% 5.08% 4.58% 4.59% -1.16% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 409.81 312.60 351.78 302.71 306.86 273.70 249.53 8.61%
EPS -6.74 10.15 -2.11 20.48 16.63 15.02 -3.44 11.85%
DPS 10.00 30.00 0.00 37.00 27.00 18.00 0.00 -
NAPS 4.01 4.37 3.94 4.03 3.63 3.27 2.96 5.18%
Adjusted Per Share Value based on latest NOSH - 107,001
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.85 28.09 28.73 24.74 25.07 22.37 20.39 10.35%
EPS -0.61 0.91 -0.17 1.67 1.36 1.23 -0.28 13.84%
DPS 0.90 2.70 0.00 3.02 2.21 1.47 0.00 -
NAPS 0.3606 0.3927 0.3218 0.3294 0.2966 0.2672 0.2419 6.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 8.10 5.36 5.31 4.00 3.36 2.93 3.73 -
P/RPS 1.98 1.71 1.51 1.32 1.09 1.07 1.49 4.84%
P/EPS -120.18 52.81 -251.66 19.53 20.20 19.51 -108.43 1.72%
EY -0.83 1.89 -0.40 5.12 4.95 5.13 -0.92 -1.69%
DY 1.23 5.60 0.00 9.25 8.04 6.14 0.00 -
P/NAPS 2.02 1.23 1.35 0.99 0.93 0.90 1.26 8.17%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 22/02/12 25/02/11 19/02/10 27/02/09 28/02/08 26/02/07 -
Price 7.80 5.90 5.35 4.05 2.73 2.98 3.65 -
P/RPS 1.90 1.89 1.52 1.34 0.89 1.09 1.46 4.48%
P/EPS -115.73 58.13 -253.55 19.78 16.42 19.84 -106.10 1.45%
EY -0.86 1.72 -0.39 5.06 6.09 5.04 -0.94 -1.47%
DY 1.28 5.08 0.00 9.14 9.89 6.04 0.00 -
P/NAPS 1.95 1.35 1.36 1.00 0.75 0.91 1.23 7.97%

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