[PHARMA] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -13.98%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 765,220 632,604 621,316 619,574 618,100 585,237 607,266 16.64%
PBT 82,796 66,841 64,236 62,520 71,652 61,170 66,510 15.70%
Tax -33,260 -26,085 -22,554 -22,450 -25,068 -23,829 -25,761 18.55%
NP 49,536 40,756 41,681 40,070 46,584 37,341 40,749 13.88%
-
NP to SH 49,536 40,756 41,681 40,070 46,584 37,341 40,749 13.88%
-
Tax Rate 40.17% 39.03% 35.11% 35.91% 34.99% 38.96% 38.73% -
Total Cost 715,684 591,848 579,634 579,504 571,516 547,896 566,517 16.84%
-
Net Worth 236,797 222,305 211,412 195,341 192,761 180,197 172,567 23.46%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 12,016 8,015 - - 8,509 1,667 -
Div Payout % - 29.48% 19.23% - - 22.79% 4.09% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 236,797 222,305 211,412 195,341 192,761 180,197 172,567 23.46%
NOSH 100,764 100,137 100,195 100,175 100,396 100,109 50,019 59.43%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.47% 6.44% 6.71% 6.47% 7.54% 6.38% 6.71% -
ROE 20.92% 18.33% 19.72% 20.51% 24.17% 20.72% 23.61% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 759.41 631.73 620.10 618.49 615.66 584.59 1,214.06 -26.83%
EPS 49.16 40.70 41.60 40.00 46.40 37.30 81.47 -28.57%
DPS 0.00 12.00 8.00 0.00 0.00 8.50 3.33 -
NAPS 2.35 2.22 2.11 1.95 1.92 1.80 3.45 -22.56%
Adjusted Per Share Value based on latest NOSH - 99,869
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 53.09 43.89 43.11 42.99 42.89 40.61 42.14 16.63%
EPS 3.44 2.83 2.89 2.78 3.23 2.59 2.83 13.88%
DPS 0.00 0.83 0.56 0.00 0.00 0.59 0.12 -
NAPS 0.1643 0.1542 0.1467 0.1355 0.1337 0.125 0.1197 23.48%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.50 4.82 4.55 4.07 3.64 3.80 7.68 -
P/RPS 0.72 0.76 0.73 0.66 0.59 0.65 0.63 9.30%
P/EPS 11.19 11.84 10.94 10.18 7.84 10.19 9.43 12.07%
EY 8.94 8.44 9.14 9.83 12.75 9.82 10.61 -10.78%
DY 0.00 2.49 1.76 0.00 0.00 2.24 0.43 -
P/NAPS 2.34 2.17 2.16 2.09 1.90 2.11 2.23 3.25%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 19/02/04 14/11/03 19/08/03 20/05/03 10/04/03 22/11/02 -
Price 4.55 5.23 5.00 4.73 3.69 3.62 7.36 -
P/RPS 0.60 0.83 0.81 0.76 0.60 0.62 0.61 -1.09%
P/EPS 9.26 12.85 12.02 11.83 7.95 9.71 9.03 1.68%
EY 10.80 7.78 8.32 8.46 12.57 10.30 11.07 -1.63%
DY 0.00 2.29 1.60 0.00 0.00 2.35 0.45 -
P/NAPS 1.94 2.36 2.37 2.43 1.92 2.01 2.13 -6.03%

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