[PHARMA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
10-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -8.36%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 621,316 619,574 618,100 585,237 607,266 596,192 562,704 6.82%
PBT 64,236 62,520 71,652 61,170 66,510 60,716 53,968 12.30%
Tax -22,554 -22,450 -25,068 -23,829 -25,761 -23,738 -24,600 -5.61%
NP 41,681 40,070 46,584 37,341 40,749 36,978 29,368 26.26%
-
NP to SH 41,681 40,070 46,584 37,341 40,749 36,978 29,368 26.26%
-
Tax Rate 35.11% 35.91% 34.99% 38.96% 38.73% 39.10% 45.58% -
Total Cost 579,634 579,504 571,516 547,896 566,517 559,214 533,336 5.70%
-
Net Worth 211,412 195,341 192,761 180,197 172,567 159,405 167,817 16.62%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 8,015 - - 8,509 1,667 - - -
Div Payout % 19.23% - - 22.79% 4.09% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 211,412 195,341 192,761 180,197 172,567 159,405 167,817 16.62%
NOSH 100,195 100,175 100,396 100,109 50,019 49,970 49,945 58.99%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.71% 6.47% 7.54% 6.38% 6.71% 6.20% 5.22% -
ROE 19.72% 20.51% 24.17% 20.72% 23.61% 23.20% 17.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 620.10 618.49 615.66 584.59 1,214.06 1,193.09 1,126.63 -32.81%
EPS 41.60 40.00 46.40 37.30 81.47 74.00 58.80 -20.58%
DPS 8.00 0.00 0.00 8.50 3.33 0.00 0.00 -
NAPS 2.11 1.95 1.92 1.80 3.45 3.19 3.36 -26.64%
Adjusted Per Share Value based on latest NOSH - 99,691
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 43.11 42.99 42.89 40.61 42.13 41.37 39.04 6.82%
EPS 2.89 2.78 3.23 2.59 2.83 2.57 2.04 26.11%
DPS 0.56 0.00 0.00 0.59 0.12 0.00 0.00 -
NAPS 0.1467 0.1355 0.1337 0.125 0.1197 0.1106 0.1164 16.66%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.55 4.07 3.64 3.80 7.68 7.32 7.32 -
P/RPS 0.73 0.66 0.59 0.65 0.63 0.61 0.65 8.03%
P/EPS 10.94 10.18 7.84 10.19 9.43 9.89 12.45 -8.25%
EY 9.14 9.83 12.75 9.82 10.61 10.11 8.03 9.00%
DY 1.76 0.00 0.00 2.24 0.43 0.00 0.00 -
P/NAPS 2.16 2.09 1.90 2.11 2.23 2.29 2.18 -0.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 19/08/03 20/05/03 10/04/03 22/11/02 26/08/02 21/05/02 -
Price 5.00 4.73 3.69 3.62 7.36 7.86 7.86 -
P/RPS 0.81 0.76 0.60 0.62 0.61 0.66 0.70 10.20%
P/EPS 12.02 11.83 7.95 9.71 9.03 10.62 13.37 -6.84%
EY 8.32 8.46 12.57 10.30 11.07 9.41 7.48 7.34%
DY 1.60 0.00 0.00 2.35 0.45 0.00 0.00 -
P/NAPS 2.37 2.43 1.92 2.01 2.13 2.46 2.34 0.85%

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