[PHARMA] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 10.2%
YoY- 34.91%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 619,574 618,100 585,237 607,266 596,192 562,704 543,496 9.15%
PBT 62,520 71,652 61,170 66,510 60,716 53,968 51,604 13.68%
Tax -22,450 -25,068 -23,829 -25,761 -23,738 -24,600 -20,800 5.23%
NP 40,070 46,584 37,341 40,749 36,978 29,368 30,804 19.22%
-
NP to SH 40,070 46,584 37,341 40,749 36,978 29,368 30,804 19.22%
-
Tax Rate 35.91% 34.99% 38.96% 38.73% 39.10% 45.58% 40.31% -
Total Cost 579,504 571,516 547,896 566,517 559,214 533,336 512,692 8.53%
-
Net Worth 195,341 192,761 180,197 172,567 159,405 167,817 160,520 14.02%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 8,509 1,667 - - 3,750 -
Div Payout % - - 22.79% 4.09% - - 12.18% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 195,341 192,761 180,197 172,567 159,405 167,817 160,520 14.02%
NOSH 100,175 100,396 100,109 50,019 49,970 49,945 50,006 59.11%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.47% 7.54% 6.38% 6.71% 6.20% 5.22% 5.67% -
ROE 20.51% 24.17% 20.72% 23.61% 23.20% 17.50% 19.19% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 618.49 615.66 584.59 1,214.06 1,193.09 1,126.63 1,086.85 -31.39%
EPS 40.00 46.40 37.30 81.47 74.00 58.80 61.60 -25.07%
DPS 0.00 0.00 8.50 3.33 0.00 0.00 7.50 -
NAPS 1.95 1.92 1.80 3.45 3.19 3.36 3.21 -28.33%
Adjusted Per Share Value based on latest NOSH - 50,095
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 42.99 42.89 40.61 42.13 41.37 39.04 37.71 9.15%
EPS 2.78 3.23 2.59 2.83 2.57 2.04 2.14 19.11%
DPS 0.00 0.00 0.59 0.12 0.00 0.00 0.26 -
NAPS 0.1355 0.1337 0.125 0.1197 0.1106 0.1164 0.1114 13.98%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.07 3.64 3.80 7.68 7.32 7.32 7.27 -
P/RPS 0.66 0.59 0.65 0.63 0.61 0.65 0.67 -1.00%
P/EPS 10.18 7.84 10.19 9.43 9.89 12.45 11.80 -9.40%
EY 9.83 12.75 9.82 10.61 10.11 8.03 8.47 10.46%
DY 0.00 0.00 2.24 0.43 0.00 0.00 1.03 -
P/NAPS 2.09 1.90 2.11 2.23 2.29 2.18 2.26 -5.09%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 20/05/03 10/04/03 22/11/02 26/08/02 21/05/02 20/02/02 -
Price 4.73 3.69 3.62 7.36 7.86 7.86 6.77 -
P/RPS 0.76 0.60 0.62 0.61 0.66 0.70 0.62 14.58%
P/EPS 11.83 7.95 9.71 9.03 10.62 13.37 10.99 5.04%
EY 8.46 12.57 10.30 11.07 9.41 7.48 9.10 -4.75%
DY 0.00 0.00 2.35 0.45 0.00 0.00 1.11 -
P/NAPS 2.43 1.92 2.01 2.13 2.46 2.34 2.11 9.89%

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