[PHARMA] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 27.94%
YoY- 24.18%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 799,991 632,604 585,237 543,496 427,591 185,817 -1.52%
PBT 81,778 66,841 61,170 51,604 38,696 10,731 -2.11%
Tax -30,943 -26,085 -23,829 -20,800 -13,891 -2,980 -2.43%
NP 50,835 40,756 37,341 30,804 24,805 7,751 -1.95%
-
NP to SH 50,835 40,756 37,341 30,804 24,805 7,751 -1.95%
-
Tax Rate 37.84% 39.03% 38.96% 40.31% 35.90% 27.77% -
Total Cost 749,156 591,848 547,896 512,692 402,786 178,066 -1.50%
-
Net Worth 264,914 222,586 179,444 160,519 131,997 105,979 -0.95%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 15,245 18,045 3,744 3,750 2,509 2,511 -1.87%
Div Payout % 29.99% 44.28% 10.03% 12.18% 10.12% 32.40% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 264,914 222,586 179,444 160,519 131,997 105,979 -0.95%
NOSH 101,890 100,263 99,691 50,006 50,189 50,227 -0.74%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.35% 6.44% 6.38% 5.67% 5.80% 4.17% -
ROE 19.19% 18.31% 20.81% 19.19% 18.79% 7.31% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 785.15 630.94 587.05 1,086.86 851.96 369.95 -0.78%
EPS 49.89 40.65 37.46 61.60 49.42 15.43 -1.22%
DPS 15.00 18.00 3.76 7.50 5.00 5.00 -1.14%
NAPS 2.60 2.22 1.80 3.21 2.63 2.11 -0.21%
Adjusted Per Share Value based on latest NOSH - 50,006
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 55.51 43.89 40.61 37.71 29.67 12.89 -1.52%
EPS 3.53 2.83 2.59 2.14 1.72 0.54 -1.95%
DPS 1.06 1.25 0.26 0.26 0.17 0.17 -1.90%
NAPS 0.1838 0.1544 0.1245 0.1114 0.0916 0.0735 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 5.27 4.82 3.80 7.27 8.50 0.00 -
P/RPS 0.67 0.76 0.65 0.67 1.00 0.00 -100.00%
P/EPS 10.56 11.86 10.15 11.80 17.20 0.00 -100.00%
EY 9.47 8.43 9.86 8.47 5.81 0.00 -100.00%
DY 2.85 3.73 0.99 1.03 0.59 0.00 -100.00%
P/NAPS 2.03 2.17 2.11 2.26 3.23 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/05 19/02/04 10/04/03 20/02/02 - - -
Price 4.95 5.23 3.62 6.77 0.00 0.00 -
P/RPS 0.63 0.83 0.62 0.62 0.00 0.00 -100.00%
P/EPS 9.92 12.87 9.66 10.99 0.00 0.00 -100.00%
EY 10.08 7.77 10.35 9.10 0.00 0.00 -100.00%
DY 3.03 3.44 1.04 1.11 0.00 0.00 -100.00%
P/NAPS 1.90 2.36 2.01 2.11 0.00 0.00 -100.00%

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