[PHARMA] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 0.59%
YoY- -3.11%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 596,192 562,704 543,496 538,640 525,406 523,984 427,591 24.88%
PBT 60,716 53,968 51,604 48,920 47,300 52,012 38,696 35.13%
Tax -23,738 -24,600 -20,800 -18,716 -17,272 -18,148 -13,891 43.07%
NP 36,978 29,368 30,804 30,204 30,028 33,864 24,805 30.59%
-
NP to SH 36,978 29,368 30,804 30,204 30,028 33,864 24,805 30.59%
-
Tax Rate 39.10% 45.58% 40.31% 38.26% 36.52% 34.89% 35.90% -
Total Cost 559,214 533,336 512,692 508,436 495,378 490,120 402,786 24.52%
-
Net Worth 159,405 167,817 160,520 152,020 144,134 140,265 131,437 13.76%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 3,750 - - - 2,498 -
Div Payout % - - 12.18% - - - 10.07% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 159,405 167,817 160,520 152,020 144,134 140,265 131,437 13.76%
NOSH 49,970 49,945 50,006 50,006 50,046 50,094 49,976 -0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.20% 5.22% 5.67% 5.61% 5.72% 6.46% 5.80% -
ROE 23.20% 17.50% 19.19% 19.87% 20.83% 24.14% 18.87% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,193.09 1,126.63 1,086.85 1,077.14 1,049.83 1,045.99 855.59 24.89%
EPS 74.00 58.80 61.60 60.40 60.00 67.60 49.60 30.66%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 3.19 3.36 3.21 3.04 2.88 2.80 2.63 13.77%
Adjusted Per Share Value based on latest NOSH - 49,928
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 41.37 39.04 37.71 37.37 36.46 36.36 29.67 24.88%
EPS 2.57 2.04 2.14 2.10 2.08 2.35 1.72 30.79%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.17 -
NAPS 0.1106 0.1164 0.1114 0.1055 0.10 0.0973 0.0912 13.76%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 7.32 7.32 7.27 5.73 6.36 6.82 8.50 -
P/RPS 0.61 0.65 0.67 0.53 0.61 0.65 0.99 -27.65%
P/EPS 9.89 12.45 11.80 9.49 10.60 10.09 17.13 -30.73%
EY 10.11 8.03 8.47 10.54 9.43 9.91 5.84 44.32%
DY 0.00 0.00 1.03 0.00 0.00 0.00 0.59 -
P/NAPS 2.29 2.18 2.26 1.88 2.21 2.44 3.23 -20.54%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 21/05/02 20/02/02 26/11/01 29/08/01 24/05/01 27/02/01 -
Price 7.86 7.86 6.77 6.82 6.82 6.77 7.45 -
P/RPS 0.66 0.70 0.62 0.63 0.65 0.65 0.87 -16.86%
P/EPS 10.62 13.37 10.99 11.29 11.37 10.01 15.01 -20.64%
EY 9.41 7.48 9.10 8.86 8.80 9.99 6.66 25.99%
DY 0.00 0.00 1.11 0.00 0.00 0.00 0.67 -
P/NAPS 2.46 2.34 2.11 2.24 2.37 2.42 2.83 -8.94%

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