[PHARMA] YoY TTM 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- -7.48%
YoY- -3.85%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,697,728 1,529,311 1,326,138 1,305,133 1,270,220 1,158,107 1,035,136 8.58%
PBT 115,434 54,117 75,653 78,444 89,675 53,669 28,509 26.22%
Tax -32,578 -15,466 -21,273 -20,911 -29,741 -21,710 -9,932 21.87%
NP 82,856 38,651 54,380 57,533 59,934 31,959 18,577 28.27%
-
NP to SH 81,587 37,959 54,554 56,067 58,311 30,331 17,173 29.62%
-
Tax Rate 28.22% 28.58% 28.12% 26.66% 33.17% 40.45% 34.84% -
Total Cost 1,614,872 1,490,660 1,271,758 1,247,600 1,210,286 1,126,148 1,016,559 8.01%
-
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 64,713 - 89,852 86,673 38,516 16,038 12,310 31.82%
Div Payout % 79.32% - 164.70% 154.59% 66.05% 52.88% 71.69% -
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 4.88% 2.53% 4.10% 4.41% 4.72% 2.76% 1.79% -
ROE 16.43% 8.18% 12.85% 13.75% 15.57% 9.03% 5.32% -
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 1,443.07 1,430.15 1,240.26 1,219.19 1,187.46 1,082.97 967.55 6.88%
EPS 69.35 35.50 51.02 52.37 54.51 28.36 16.05 27.59%
DPS 55.00 0.00 84.00 81.00 36.00 15.00 11.50 29.76%
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 117.80 106.11 92.01 90.56 88.13 80.36 71.82 8.58%
EPS 5.66 2.63 3.79 3.89 4.05 2.10 1.19 29.65%
DPS 4.49 0.00 6.23 6.01 2.67 1.11 0.85 31.93%
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 0.52 0.41 0.40 0.34 0.27 0.30 0.41 4.03%
P/EPS 10.89 16.62 9.76 7.81 5.94 11.53 24.79 -12.80%
EY 9.19 6.02 10.25 12.81 16.82 8.67 4.03 14.71%
DY 7.28 0.00 16.87 19.80 11.11 4.59 2.89 16.63%
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 0.57 0.41 0.40 0.32 0.28 0.32 0.38 6.98%
P/EPS 11.90 16.62 9.64 7.50 6.15 12.06 22.74 -10.22%
EY 8.41 6.02 10.37 13.33 16.27 8.29 4.40 11.39%
DY 6.67 0.00 17.07 20.61 10.75 4.39 3.15 13.30%
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