[PHARMA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -11.08%
YoY- -30.9%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,003,774 1,003,016 936,431 922,962 941,312 911,488 799,991 16.38%
PBT 34,354 35,644 42,072 55,220 65,122 72,996 81,778 -43.99%
Tax -10,728 -11,980 -12,938 -17,949 -22,940 -30,200 -30,943 -50.74%
NP 23,626 23,664 29,134 37,270 42,182 42,796 50,835 -40.08%
-
NP to SH 21,870 21,836 26,902 34,520 38,820 42,796 50,835 -43.09%
-
Tax Rate 31.23% 33.61% 30.75% 32.50% 35.23% 41.37% 37.84% -
Total Cost 980,148 979,352 907,297 885,692 899,130 868,692 749,156 19.68%
-
Net Worth 316,549 335,032 304,433 272,364 256,416 257,266 263,393 13.07%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 24,596 - 14,496 19,185 21,453 - 15,195 37.98%
Div Payout % 112.47% - 53.89% 55.58% 55.26% - 29.89% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 316,549 335,032 304,433 272,364 256,416 257,266 263,393 13.07%
NOSH 106,942 107,039 103,548 102,778 102,157 102,089 101,305 3.68%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.35% 2.36% 3.11% 4.04% 4.48% 4.70% 6.35% -
ROE 6.91% 6.52% 8.84% 12.67% 15.14% 16.63% 19.30% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 938.61 937.05 904.34 898.01 921.43 892.83 789.68 12.24%
EPS 20.44 20.40 25.98 33.59 38.00 41.92 50.18 -45.14%
DPS 23.00 0.00 14.00 18.67 21.00 0.00 15.00 33.07%
NAPS 2.96 3.13 2.94 2.65 2.51 2.52 2.60 9.05%
Adjusted Per Share Value based on latest NOSH - 104,012
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 69.65 69.59 64.97 64.04 65.31 63.24 55.51 16.38%
EPS 1.52 1.52 1.87 2.40 2.69 2.97 3.53 -43.06%
DPS 1.71 0.00 1.01 1.33 1.49 0.00 1.05 38.54%
NAPS 0.2196 0.2325 0.2112 0.189 0.1779 0.1785 0.1828 13.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.51 4.73 4.64 4.95 4.53 4.82 5.27 -
P/RPS 0.48 0.50 0.51 0.55 0.49 0.54 0.67 -19.98%
P/EPS 22.05 23.19 17.86 14.74 11.92 11.50 10.50 64.21%
EY 4.53 4.31 5.60 6.79 8.39 8.70 9.52 -39.13%
DY 5.10 0.00 3.02 3.77 4.64 0.00 2.85 47.55%
P/NAPS 1.52 1.51 1.58 1.87 1.80 1.91 2.03 -17.58%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 25/05/06 07/03/06 22/11/05 18/08/05 18/05/05 23/02/05 -
Price 4.00 4.53 4.73 4.82 5.00 4.86 4.95 -
P/RPS 0.43 0.48 0.52 0.54 0.54 0.54 0.63 -22.53%
P/EPS 19.56 22.21 18.21 14.35 13.16 11.59 9.86 58.07%
EY 5.11 4.50 5.49 6.97 7.60 8.63 10.14 -36.75%
DY 5.75 0.00 2.96 3.87 4.20 0.00 3.03 53.45%
P/NAPS 1.35 1.45 1.61 1.82 1.99 1.93 1.90 -20.42%

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