[PHARMA] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -14.66%
YoY- 149.05%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,254,864 1,305,646 1,303,204 1,326,230 1,238,600 1,183,983 1,188,221 3.70%
PBT 80,736 90,599 88,137 96,924 109,496 77,898 72,434 7.49%
Tax -21,964 -29,190 -30,154 -32,046 -33,568 -26,180 -25,406 -9.24%
NP 58,772 61,409 57,982 64,878 75,928 51,718 47,028 16.00%
-
NP to SH 58,088 60,031 56,322 63,304 74,180 50,080 45,348 17.92%
-
Tax Rate 27.20% 32.22% 34.21% 33.06% 30.66% 33.61% 35.07% -
Total Cost 1,196,092 1,244,237 1,245,221 1,261,352 1,162,672 1,132,265 1,141,193 3.17%
-
Net Worth 402,378 388,297 374,390 362,623 367,905 349,768 335,831 12.79%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 28,881 25,672 38,508 - 19,253 21,390 -
Div Payout % - 48.11% 45.58% 60.83% - 38.45% 47.17% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 402,378 388,297 374,390 362,623 367,905 349,768 335,831 12.79%
NOSH 107,015 106,968 106,968 106,968 106,949 106,962 106,952 0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.68% 4.70% 4.45% 4.89% 6.13% 4.37% 3.96% -
ROE 14.44% 15.46% 15.04% 17.46% 20.16% 14.32% 13.50% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,172.60 1,220.58 1,218.30 1,239.83 1,158.12 1,106.91 1,110.98 3.66%
EPS 54.28 56.12 52.65 59.18 69.36 46.82 42.40 17.88%
DPS 0.00 27.00 24.00 36.00 0.00 18.00 20.00 -
NAPS 3.76 3.63 3.50 3.39 3.44 3.27 3.14 12.75%
Adjusted Per Share Value based on latest NOSH - 106,995
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 87.07 90.59 90.42 92.02 85.94 82.15 82.44 3.70%
EPS 4.03 4.17 3.91 4.39 5.15 3.47 3.15 17.83%
DPS 0.00 2.00 1.78 2.67 0.00 1.34 1.48 -
NAPS 0.2792 0.2694 0.2598 0.2516 0.2553 0.2427 0.233 12.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.45 3.36 3.24 3.27 2.95 2.93 3.27 -
P/RPS 0.29 0.28 0.27 0.26 0.25 0.26 0.29 0.00%
P/EPS 6.36 5.99 6.15 5.53 4.25 6.26 7.71 -12.03%
EY 15.73 16.70 16.25 18.10 23.51 15.98 12.97 13.71%
DY 0.00 8.04 7.41 11.01 0.00 6.14 6.12 -
P/NAPS 0.92 0.93 0.93 0.96 0.86 0.90 1.04 -7.84%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 08/05/09 27/02/09 24/11/08 14/08/08 28/05/08 28/02/08 22/11/07 -
Price 3.82 2.73 3.35 3.44 3.45 2.98 3.42 -
P/RPS 0.33 0.22 0.27 0.28 0.30 0.27 0.31 4.25%
P/EPS 7.04 4.86 6.36 5.81 4.97 6.36 8.07 -8.69%
EY 14.21 20.56 15.72 17.20 20.10 15.71 12.40 9.49%
DY 0.00 9.89 7.16 10.47 0.00 6.04 5.85 -
P/NAPS 1.02 0.75 0.96 1.01 1.00 0.91 1.09 -4.32%

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