[PHARMA] QoQ Cumulative 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- 22.18%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 465,987 309,787 154,525 585,237 455,450 298,096 140,676 122.05%
PBT 48,177 31,260 17,913 61,170 49,883 30,358 13,492 133.43%
Tax -16,916 -11,225 -6,267 -23,829 -19,321 -11,869 -6,150 96.19%
NP 31,261 20,035 11,646 37,341 30,562 18,489 7,342 162.46%
-
NP to SH 31,261 20,035 11,646 37,341 30,562 18,489 7,342 162.46%
-
Tax Rate 35.11% 35.91% 34.99% 38.96% 38.73% 39.10% 45.58% -
Total Cost 434,726 289,752 142,879 547,896 424,888 279,607 133,334 119.72%
-
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 6,011 - - 8,509 1,250 - - -
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 14.79% 10.26% 6.04% 20.72% 17.71% 11.60% 4.38% -
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 465.08 309.25 153.91 584.59 910.54 596.55 281.66 39.65%
EPS 31.20 20.00 11.60 37.30 61.10 37.00 14.70 65.07%
DPS 6.00 0.00 0.00 8.50 2.50 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 32.33 21.49 10.72 40.61 31.60 20.68 9.76 122.05%
EPS 2.17 1.39 0.81 2.59 2.12 1.28 0.51 162.34%
DPS 0.42 0.00 0.00 0.59 0.09 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 0.98 1.32 2.36 0.65 0.84 1.23 2.60 -47.78%
P/EPS 14.58 20.35 31.38 10.19 12.57 19.78 49.80 -55.87%
EY 6.86 4.91 3.19 9.82 7.96 5.05 2.01 126.51%
DY 1.32 0.00 0.00 2.24 0.33 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 1.08 1.53 2.40 0.62 0.81 1.32 2.79 -46.85%
P/EPS 16.03 23.65 31.81 9.71 12.05 21.24 53.47 -55.17%
EY 6.24 4.23 3.14 10.30 8.30 4.71 1.87 123.13%
DY 1.20 0.00 0.00 2.35 0.34 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