[PHARMA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -22.07%
YoY- -47.08%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,054,569 1,003,774 1,003,016 936,431 922,962 941,312 911,488 10.19%
PBT 37,136 34,354 35,644 42,072 55,220 65,122 72,996 -36.24%
Tax -14,190 -10,728 -11,980 -12,938 -17,949 -22,940 -30,200 -39.53%
NP 22,945 23,626 23,664 29,134 37,270 42,182 42,796 -33.97%
-
NP to SH 21,298 21,870 21,836 26,902 34,520 38,820 42,796 -37.17%
-
Tax Rate 38.21% 31.23% 33.61% 30.75% 32.50% 35.23% 41.37% -
Total Cost 1,031,624 980,148 979,352 907,297 885,692 899,130 868,692 12.13%
-
Net Worth 323,006 316,549 335,032 304,433 272,364 256,416 257,266 16.36%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 16,399 24,596 - 14,496 19,185 21,453 - -
Div Payout % 77.00% 112.47% - 53.89% 55.58% 55.26% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 323,006 316,549 335,032 304,433 272,364 256,416 257,266 16.36%
NOSH 106,955 106,942 107,039 103,548 102,778 102,157 102,089 3.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.18% 2.35% 2.36% 3.11% 4.04% 4.48% 4.70% -
ROE 6.59% 6.91% 6.52% 8.84% 12.67% 15.14% 16.63% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 985.99 938.61 937.05 904.34 898.01 921.43 892.83 6.83%
EPS 19.91 20.44 20.40 25.98 33.59 38.00 41.92 -39.09%
DPS 15.33 23.00 0.00 14.00 18.67 21.00 0.00 -
NAPS 3.02 2.96 3.13 2.94 2.65 2.51 2.52 12.81%
Adjusted Per Share Value based on latest NOSH - 106,526
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 73.17 69.65 69.59 64.97 64.04 65.31 63.24 10.20%
EPS 1.48 1.52 1.52 1.87 2.40 2.69 2.97 -37.11%
DPS 1.14 1.71 0.00 1.01 1.33 1.49 0.00 -
NAPS 0.2241 0.2196 0.2325 0.2112 0.189 0.1779 0.1785 16.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.98 4.51 4.73 4.64 4.95 4.53 4.82 -
P/RPS 0.40 0.48 0.50 0.51 0.55 0.49 0.54 -18.11%
P/EPS 19.99 22.05 23.19 17.86 14.74 11.92 11.50 44.52%
EY 5.00 4.53 4.31 5.60 6.79 8.39 8.70 -30.85%
DY 3.85 5.10 0.00 3.02 3.77 4.64 0.00 -
P/NAPS 1.32 1.52 1.51 1.58 1.87 1.80 1.91 -21.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 16/08/06 25/05/06 07/03/06 22/11/05 18/08/05 18/05/05 -
Price 3.65 4.00 4.53 4.73 4.82 5.00 4.86 -
P/RPS 0.37 0.43 0.48 0.52 0.54 0.54 0.54 -22.26%
P/EPS 18.33 19.56 22.21 18.21 14.35 13.16 11.59 35.70%
EY 5.46 5.11 4.50 5.49 6.97 7.60 8.63 -26.28%
DY 4.20 5.75 0.00 2.96 3.87 4.20 0.00 -
P/NAPS 1.21 1.35 1.45 1.61 1.82 1.99 1.93 -26.72%

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