[PHARMA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 10.43%
YoY- 301.25%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,303,204 1,326,230 1,238,600 1,183,983 1,188,221 1,112,932 1,024,940 17.31%
PBT 88,137 96,924 109,496 77,898 72,434 44,822 40,920 66.54%
Tax -30,154 -32,046 -33,568 -26,180 -25,406 -17,402 -14,948 59.44%
NP 57,982 64,878 75,928 51,718 47,028 27,420 25,972 70.56%
-
NP to SH 56,322 63,304 74,180 50,080 45,348 25,418 24,276 74.98%
-
Tax Rate 34.21% 33.06% 30.66% 33.61% 35.07% 38.82% 36.53% -
Total Cost 1,245,221 1,261,352 1,162,672 1,132,265 1,141,193 1,085,512 998,968 15.77%
-
Net Worth 374,390 362,623 367,905 349,768 335,831 314,515 321,111 10.74%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 25,672 38,508 - 19,253 21,390 32,093 - -
Div Payout % 45.58% 60.83% - 38.45% 47.17% 126.26% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 374,390 362,623 367,905 349,768 335,831 314,515 321,111 10.74%
NOSH 106,968 106,968 106,949 106,962 106,952 106,978 107,037 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.45% 4.89% 6.13% 4.37% 3.96% 2.46% 2.53% -
ROE 15.04% 17.46% 20.16% 14.32% 13.50% 8.08% 7.56% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,218.30 1,239.83 1,158.12 1,106.91 1,110.98 1,040.34 957.56 17.36%
EPS 52.65 59.18 69.36 46.82 42.40 23.76 22.68 75.05%
DPS 24.00 36.00 0.00 18.00 20.00 30.00 0.00 -
NAPS 3.50 3.39 3.44 3.27 3.14 2.94 3.00 10.79%
Adjusted Per Share Value based on latest NOSH - 106,984
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.42 92.02 85.94 82.15 82.44 77.22 71.12 17.30%
EPS 3.91 4.39 5.15 3.47 3.15 1.76 1.68 75.35%
DPS 1.78 2.67 0.00 1.34 1.48 2.23 0.00 -
NAPS 0.2598 0.2516 0.2553 0.2427 0.233 0.2182 0.2228 10.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.24 3.27 2.95 2.93 3.27 3.53 3.55 -
P/RPS 0.27 0.26 0.25 0.26 0.29 0.34 0.37 -18.89%
P/EPS 6.15 5.53 4.25 6.26 7.71 14.86 15.65 -46.25%
EY 16.25 18.10 23.51 15.98 12.97 6.73 6.39 85.99%
DY 7.41 11.01 0.00 6.14 6.12 8.50 0.00 -
P/NAPS 0.93 0.96 0.86 0.90 1.04 1.20 1.18 -14.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 14/08/08 28/05/08 28/02/08 22/11/07 17/08/07 25/05/07 -
Price 3.35 3.44 3.45 2.98 3.42 3.44 3.45 -
P/RPS 0.27 0.28 0.30 0.27 0.31 0.33 0.36 -17.40%
P/EPS 6.36 5.81 4.97 6.36 8.07 14.48 15.21 -43.99%
EY 15.72 17.20 20.10 15.71 12.40 6.91 6.57 78.60%
DY 7.16 10.47 0.00 6.04 5.85 8.72 0.00 -
P/NAPS 0.96 1.01 1.00 0.91 1.09 1.17 1.15 -11.31%

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