[PHARMA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 78.41%
YoY- 112.91%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,326,230 1,238,600 1,183,983 1,188,221 1,112,932 1,024,940 1,057,868 16.28%
PBT 96,924 109,496 77,898 72,434 44,822 40,920 27,195 133.50%
Tax -32,046 -33,568 -26,180 -25,406 -17,402 -14,948 -13,111 81.54%
NP 64,878 75,928 51,718 47,028 27,420 25,972 14,084 177.10%
-
NP to SH 63,304 74,180 50,080 45,348 25,418 24,276 12,481 195.49%
-
Tax Rate 33.06% 30.66% 33.61% 35.07% 38.82% 36.53% 48.21% -
Total Cost 1,261,352 1,162,672 1,132,265 1,141,193 1,085,512 998,968 1,043,784 13.46%
-
Net Worth 362,623 367,905 349,768 335,831 314,515 321,111 316,570 9.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 38,508 - 19,253 21,390 32,093 - 12,299 114.16%
Div Payout % 60.83% - 38.45% 47.17% 126.26% - 98.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 362,623 367,905 349,768 335,831 314,515 321,111 316,570 9.48%
NOSH 106,968 106,949 106,962 106,952 106,978 107,037 106,949 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.89% 6.13% 4.37% 3.96% 2.46% 2.53% 1.33% -
ROE 17.46% 20.16% 14.32% 13.50% 8.08% 7.56% 3.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,239.83 1,158.12 1,106.91 1,110.98 1,040.34 957.56 989.13 16.26%
EPS 59.18 69.36 46.82 42.40 23.76 22.68 11.67 195.46%
DPS 36.00 0.00 18.00 20.00 30.00 0.00 11.50 114.14%
NAPS 3.39 3.44 3.27 3.14 2.94 3.00 2.96 9.47%
Adjusted Per Share Value based on latest NOSH - 106,937
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 92.02 85.94 82.15 82.44 77.22 71.12 73.40 16.28%
EPS 4.39 5.15 3.47 3.15 1.76 1.68 0.87 194.48%
DPS 2.67 0.00 1.34 1.48 2.23 0.00 0.85 114.63%
NAPS 0.2516 0.2553 0.2427 0.233 0.2182 0.2228 0.2197 9.46%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.27 2.95 2.93 3.27 3.53 3.55 3.73 -
P/RPS 0.26 0.25 0.26 0.29 0.34 0.37 0.38 -22.37%
P/EPS 5.53 4.25 6.26 7.71 14.86 15.65 31.96 -68.98%
EY 18.10 23.51 15.98 12.97 6.73 6.39 3.13 222.51%
DY 11.01 0.00 6.14 6.12 8.50 0.00 3.08 133.97%
P/NAPS 0.96 0.86 0.90 1.04 1.20 1.18 1.26 -16.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 28/05/08 28/02/08 22/11/07 17/08/07 25/05/07 26/02/07 -
Price 3.44 3.45 2.98 3.42 3.44 3.45 3.65 -
P/RPS 0.28 0.30 0.27 0.31 0.33 0.36 0.37 -16.97%
P/EPS 5.81 4.97 6.36 8.07 14.48 15.21 31.28 -67.47%
EY 17.20 20.10 15.71 12.40 6.91 6.57 3.20 207.15%
DY 10.47 0.00 6.04 5.85 8.72 0.00 3.15 122.88%
P/NAPS 1.01 1.00 0.91 1.09 1.17 1.15 1.23 -12.32%

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