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

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.36%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,812,346 1,520,981 1,378,348 1,300,796 1,305,646 1,183,983 1,057,868 9.37%
PBT 103,314 73,186 45,462 81,438 90,599 77,898 27,195 24.88%
Tax -40,108 -20,401 -15,152 -19,709 -29,190 -26,180 -13,111 20.46%
NP 63,206 52,785 30,310 61,729 61,409 51,718 14,084 28.40%
-
NP to SH 61,711 52,157 30,384 60,192 60,031 50,080 12,481 30.49%
-
Tax Rate 38.82% 27.88% 33.33% 24.20% 32.22% 33.61% 48.21% -
Total Cost 1,749,140 1,468,196 1,348,038 1,239,067 1,244,237 1,132,265 1,043,784 8.97%
-
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 41,188 35,296 50,261 97,382 48,140 35,295 28,357 6.41%
Div Payout % 66.74% 67.67% 165.42% 161.79% 80.19% 70.48% 227.20% -
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 3.49% 3.47% 2.20% 4.75% 4.70% 4.37% 1.33% -
ROE 13.07% 10.14% 7.21% 13.96% 15.46% 14.32% 3.94% -
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 1,539.60 1,292.74 1,289.15 1,215.67 1,220.58 1,106.69 988.88 7.65%
EPS 52.42 44.33 28.42 56.25 56.12 46.81 11.67 28.42%
DPS 35.00 30.00 47.00 91.00 45.00 33.00 26.50 4.74%
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 125.75 105.53 95.64 90.25 90.59 82.15 73.40 9.37%
EPS 4.28 3.62 2.11 4.18 4.17 3.47 0.87 30.38%
DPS 2.86 2.45 3.49 6.76 3.34 2.45 1.97 6.40%
NAPS 0.3275 0.3567 0.2923 0.2992 0.2694 0.2427 0.2197 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 0.53 0.41 0.41 0.33 0.28 0.26 0.38 5.69%
P/EPS 15.45 12.09 18.69 7.11 5.99 6.26 31.97 -11.40%
EY 6.47 8.27 5.35 14.06 16.70 15.98 3.13 12.85%
DY 4.32 5.60 8.85 22.75 13.39 11.26 7.10 -7.94%
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 0.51 0.46 0.42 0.33 0.22 0.27 0.37 5.48%
P/EPS 14.88 13.31 18.83 7.20 4.86 6.37 31.28 -11.63%
EY 6.72 7.51 5.31 13.89 20.56 15.71 3.20 13.14%
DY 4.49 5.08 8.79 22.47 16.48 11.07 7.26 -7.68%
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