[PHARMA] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 25.91%
YoY- 23.15%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 618,100 585,237 607,266 596,192 562,704 543,496 538,640 9.61%
PBT 71,652 61,170 66,510 60,716 53,968 51,604 48,920 29.00%
Tax -25,068 -23,829 -25,761 -23,738 -24,600 -20,800 -18,716 21.52%
NP 46,584 37,341 40,749 36,978 29,368 30,804 30,204 33.52%
-
NP to SH 46,584 37,341 40,749 36,978 29,368 30,804 30,204 33.52%
-
Tax Rate 34.99% 38.96% 38.73% 39.10% 45.58% 40.31% 38.26% -
Total Cost 571,516 547,896 566,517 559,214 533,336 512,692 508,436 8.11%
-
Net Worth 192,761 180,197 172,567 159,405 167,817 160,520 152,020 17.16%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 8,509 1,667 - - 3,750 - -
Div Payout % - 22.79% 4.09% - - 12.18% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 192,761 180,197 172,567 159,405 167,817 160,520 152,020 17.16%
NOSH 100,396 100,109 50,019 49,970 49,945 50,006 50,006 59.21%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.54% 6.38% 6.71% 6.20% 5.22% 5.67% 5.61% -
ROE 24.17% 20.72% 23.61% 23.20% 17.50% 19.19% 19.87% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 615.66 584.59 1,214.06 1,193.09 1,126.63 1,086.85 1,077.14 -31.15%
EPS 46.40 37.30 81.47 74.00 58.80 61.60 60.40 -16.13%
DPS 0.00 8.50 3.33 0.00 0.00 7.50 0.00 -
NAPS 1.92 1.80 3.45 3.19 3.36 3.21 3.04 -26.40%
Adjusted Per Share Value based on latest NOSH - 49,986
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 42.89 40.61 42.13 41.37 39.04 37.71 37.37 9.62%
EPS 3.23 2.59 2.83 2.57 2.04 2.14 2.10 33.28%
DPS 0.00 0.59 0.12 0.00 0.00 0.26 0.00 -
NAPS 0.1337 0.125 0.1197 0.1106 0.1164 0.1114 0.1055 17.12%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 3.64 3.80 7.68 7.32 7.32 7.27 5.73 -
P/RPS 0.59 0.65 0.63 0.61 0.65 0.67 0.53 7.41%
P/EPS 7.84 10.19 9.43 9.89 12.45 11.80 9.49 -11.96%
EY 12.75 9.82 10.61 10.11 8.03 8.47 10.54 13.54%
DY 0.00 2.24 0.43 0.00 0.00 1.03 0.00 -
P/NAPS 1.90 2.11 2.23 2.29 2.18 2.26 1.88 0.70%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 10/04/03 22/11/02 26/08/02 21/05/02 20/02/02 26/11/01 -
Price 3.69 3.62 7.36 7.86 7.86 6.77 6.82 -
P/RPS 0.60 0.62 0.61 0.66 0.70 0.62 0.63 -3.20%
P/EPS 7.95 9.71 9.03 10.62 13.37 10.99 11.29 -20.86%
EY 12.57 10.30 11.07 9.41 7.48 9.10 8.86 26.28%
DY 0.00 2.35 0.45 0.00 0.00 1.11 0.00 -
P/NAPS 1.92 2.01 2.13 2.46 2.34 2.11 2.24 -9.77%

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