[PHARMA] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
06-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.01%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,112,447 967,662 900,698 692,766 596,928 578,889 480,247 15.02%
PBT 32,429 26,688 77,406 72,514 62,072 58,312 41,544 -4.04%
Tax -16,635 -6,615 -30,064 -28,527 -23,185 -24,033 -17,894 -1.20%
NP 15,794 20,073 47,342 43,987 38,887 34,279 23,650 -6.50%
-
NP to SH 14,068 18,614 46,979 43,987 38,887 34,279 23,650 -8.28%
-
Tax Rate 51.30% 24.79% 38.84% 39.34% 37.35% 41.21% 43.07% -
Total Cost 1,096,653 947,589 853,356 648,779 558,041 544,610 456,597 15.71%
-
Net Worth 314,357 316,871 256,928 240,475 194,744 159,457 143,956 13.89%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 16,038 15,951 15,333 22,592 3,744 3,750 2,509 36.21%
Div Payout % 114.01% 85.70% 32.64% 51.36% 9.63% 10.94% 10.61% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 314,357 316,871 256,928 240,475 194,744 159,457 143,956 13.89%
NOSH 106,924 107,051 102,361 101,039 99,869 49,986 49,984 13.50%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.42% 2.07% 5.26% 6.35% 6.51% 5.92% 4.92% -
ROE 4.48% 5.87% 18.28% 18.29% 19.97% 21.50% 16.43% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,040.41 903.93 879.92 685.64 597.71 1,158.09 960.79 1.33%
EPS 13.16 17.39 45.89 43.53 38.94 68.58 47.31 -19.19%
DPS 15.00 14.90 15.00 22.50 3.75 7.50 5.00 20.08%
NAPS 2.94 2.96 2.51 2.38 1.95 3.19 2.88 0.34%
Adjusted Per Share Value based on latest NOSH - 101,039
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 77.19 67.14 62.49 48.07 41.42 40.17 33.32 15.02%
EPS 0.98 1.29 3.26 3.05 2.70 2.38 1.64 -8.22%
DPS 1.11 1.11 1.06 1.57 0.26 0.26 0.17 36.69%
NAPS 0.2181 0.2199 0.1783 0.1669 0.1351 0.1106 0.0999 13.89%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.53 4.51 4.53 4.82 4.07 7.32 6.36 -
P/RPS 0.34 0.50 0.51 0.70 0.68 0.63 0.66 -10.46%
P/EPS 26.83 25.94 9.87 11.07 10.45 10.67 13.44 12.20%
EY 3.73 3.86 10.13 9.03 9.57 9.37 7.44 -10.86%
DY 4.25 3.30 3.31 4.67 0.92 1.02 0.79 32.35%
P/NAPS 1.20 1.52 1.80 2.03 2.09 2.29 2.21 -9.67%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 16/08/06 18/08/05 06/08/04 19/08/03 26/08/02 29/08/01 -
Price 3.44 4.00 5.00 4.64 4.73 7.86 6.82 -
P/RPS 0.33 0.44 0.57 0.68 0.79 0.68 0.71 -11.98%
P/EPS 26.15 23.00 10.89 10.66 12.15 11.46 14.41 10.43%
EY 3.82 4.35 9.18 9.38 8.23 8.72 6.94 -9.46%
DY 4.36 3.73 3.00 4.85 0.79 0.95 0.73 34.67%
P/NAPS 1.17 1.35 1.99 1.95 2.43 2.46 2.37 -11.09%

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