[PHARMA] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -11.33%
YoY- -7.14%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 562,704 543,496 538,640 525,406 523,984 427,591 437,648 18.25%
PBT 53,968 51,604 48,920 47,300 52,012 38,696 41,158 19.81%
Tax -24,600 -20,800 -18,716 -17,272 -18,148 -13,891 -9,984 82.52%
NP 29,368 30,804 30,204 30,028 33,864 24,805 31,174 -3.90%
-
NP to SH 29,368 30,804 30,204 30,028 33,864 24,805 31,174 -3.90%
-
Tax Rate 45.58% 40.31% 38.26% 36.52% 34.89% 35.90% 24.26% -
Total Cost 533,336 512,692 508,436 495,378 490,120 402,786 406,473 19.87%
-
Net Worth 167,817 160,520 152,020 144,134 140,265 131,437 130,893 18.03%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 3,750 - - - 2,498 - -
Div Payout % - 12.18% - - - 10.07% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 167,817 160,520 152,020 144,134 140,265 131,437 130,893 18.03%
NOSH 49,945 50,006 50,006 50,046 50,094 49,976 49,959 -0.01%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 5.22% 5.67% 5.61% 5.72% 6.46% 5.80% 7.12% -
ROE 17.50% 19.19% 19.87% 20.83% 24.14% 18.87% 23.82% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 1,126.63 1,086.85 1,077.14 1,049.83 1,045.99 855.59 876.01 18.28%
EPS 58.80 61.60 60.40 60.00 67.60 49.60 62.40 -3.88%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.36 3.21 3.04 2.88 2.80 2.63 2.62 18.05%
Adjusted Per Share Value based on latest NOSH - 49,984
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 39.04 37.71 37.37 36.46 36.36 29.67 30.37 18.24%
EPS 2.04 2.14 2.10 2.08 2.35 1.72 2.16 -3.74%
DPS 0.00 0.26 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.1164 0.1114 0.1055 0.10 0.0973 0.0912 0.0908 18.02%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 7.32 7.27 5.73 6.36 6.82 8.50 8.64 -
P/RPS 0.65 0.67 0.53 0.61 0.65 0.99 0.99 -24.47%
P/EPS 12.45 11.80 9.49 10.60 10.09 17.13 13.85 -6.86%
EY 8.03 8.47 10.54 9.43 9.91 5.84 7.22 7.35%
DY 0.00 1.03 0.00 0.00 0.00 0.59 0.00 -
P/NAPS 2.18 2.26 1.88 2.21 2.44 3.23 3.30 -24.16%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 21/05/02 20/02/02 26/11/01 29/08/01 24/05/01 27/02/01 27/11/00 -
Price 7.86 6.77 6.82 6.82 6.77 7.45 9.05 -
P/RPS 0.70 0.62 0.63 0.65 0.65 0.87 1.03 -22.71%
P/EPS 13.37 10.99 11.29 11.37 10.01 15.01 14.50 -5.27%
EY 7.48 9.10 8.86 8.80 9.99 6.66 6.90 5.53%
DY 0.00 1.11 0.00 0.00 0.00 0.67 0.00 -
P/NAPS 2.34 2.11 2.24 2.37 2.42 2.83 3.45 -22.82%

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