[PHARMA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.46%
YoY- 24.2%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 646,928 313,716 1,305,646 977,403 663,115 309,650 1,183,983 -33.18%
PBT 44,521 20,184 90,599 66,103 48,462 27,374 77,898 -31.15%
Tax -11,305 -5,491 -29,190 -22,616 -16,023 -8,392 -26,180 -42.89%
NP 33,216 14,693 61,409 43,487 32,439 18,982 51,718 -25.58%
-
NP to SH 32,219 14,522 60,031 42,242 31,652 18,545 50,080 -25.49%
-
Tax Rate 25.39% 27.20% 32.22% 34.21% 33.06% 30.66% 33.61% -
Total Cost 613,712 299,023 1,244,237 933,916 630,676 290,668 1,132,265 -33.54%
-
Net Worth 400,063 402,378 388,297 374,390 362,623 367,905 349,768 9.37%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 28,881 - 28,881 19,254 19,254 - 19,253 31.07%
Div Payout % 89.64% - 48.11% 45.58% 60.83% - 38.45% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 400,063 402,378 388,297 374,390 362,623 367,905 349,768 9.37%
NOSH 106,968 107,015 106,968 106,968 106,968 106,949 106,962 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.13% 4.68% 4.70% 4.45% 4.89% 6.13% 4.37% -
ROE 8.05% 3.61% 15.46% 11.28% 8.73% 5.04% 14.32% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 604.78 293.15 1,220.58 913.73 619.92 289.53 1,106.91 -33.19%
EPS 30.12 13.57 56.12 39.49 29.59 17.34 46.82 -25.49%
DPS 27.00 0.00 27.00 18.00 18.00 0.00 18.00 31.06%
NAPS 3.74 3.76 3.63 3.50 3.39 3.44 3.27 9.37%
Adjusted Per Share Value based on latest NOSH - 106,969
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 44.89 21.77 90.59 67.82 46.01 21.49 82.15 -33.18%
EPS 2.24 1.01 4.17 2.93 2.20 1.29 3.47 -25.32%
DPS 2.00 0.00 2.00 1.34 1.34 0.00 1.34 30.63%
NAPS 0.2776 0.2792 0.2694 0.2598 0.2516 0.2553 0.2427 9.37%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.80 3.45 3.36 3.24 3.27 2.95 2.93 -
P/RPS 0.63 1.18 0.28 0.35 0.53 1.02 0.26 80.50%
P/EPS 12.62 25.42 5.99 8.20 11.05 17.01 6.26 59.65%
EY 7.93 3.93 16.70 12.19 9.05 5.88 15.98 -37.34%
DY 7.11 0.00 8.04 5.56 5.50 0.00 6.14 10.28%
P/NAPS 1.02 0.92 0.93 0.93 0.96 0.86 0.90 8.71%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 08/05/09 27/02/09 24/11/08 14/08/08 28/05/08 28/02/08 -
Price 4.00 3.82 2.73 3.35 3.44 3.45 2.98 -
P/RPS 0.66 1.30 0.22 0.37 0.55 1.19 0.27 81.56%
P/EPS 13.28 28.15 4.86 8.48 11.63 19.90 6.36 63.43%
EY 7.53 3.55 20.56 11.79 8.60 5.03 15.71 -38.78%
DY 6.75 0.00 9.89 5.37 5.23 0.00 6.04 7.69%
P/NAPS 1.07 1.02 0.75 0.96 1.01 1.00 0.91 11.41%

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