[PHARMA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.37%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 599,214 369,949 191,305 632,604 465,987 309,787 154,525 146.21%
PBT 59,514 36,933 20,699 66,841 48,177 31,260 17,913 122.16%
Tax -22,047 -13,667 -8,315 -26,085 -16,916 -11,225 -6,267 130.77%
NP 37,467 23,266 12,384 40,756 31,261 20,035 11,646 117.46%
-
NP to SH 37,467 23,266 12,384 40,756 31,261 20,035 11,646 117.46%
-
Tax Rate 37.05% 37.00% 40.17% 39.03% 35.11% 35.91% 34.99% -
Total Cost 561,747 346,683 178,921 591,848 434,726 289,752 142,879 148.48%
-
Net Worth 255,778 240,230 236,797 222,305 211,412 195,341 192,761 20.69%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,542 - 12,016 6,011 - - -
Div Payout % - 19.52% - 29.48% 19.23% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 255,778 240,230 236,797 222,305 211,412 195,341 192,761 20.69%
NOSH 101,098 100,937 100,764 100,137 100,195 100,175 100,396 0.46%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.25% 6.29% 6.47% 6.44% 6.71% 6.47% 7.54% -
ROE 14.65% 9.68% 5.23% 18.33% 14.79% 10.26% 6.04% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 592.70 366.51 189.85 631.73 465.08 309.25 153.91 145.08%
EPS 37.06 23.05 12.29 40.70 31.20 20.00 11.60 116.46%
DPS 0.00 4.50 0.00 12.00 6.00 0.00 0.00 -
NAPS 2.53 2.38 2.35 2.22 2.11 1.95 1.92 20.13%
Adjusted Per Share Value based on latest NOSH - 100,263
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.58 25.67 13.27 43.89 32.33 21.49 10.72 146.25%
EPS 2.60 1.61 0.86 2.83 2.17 1.39 0.81 117.13%
DPS 0.00 0.32 0.00 0.83 0.42 0.00 0.00 -
NAPS 0.1775 0.1667 0.1643 0.1542 0.1467 0.1355 0.1337 20.73%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.77 4.82 5.50 4.82 4.55 4.07 3.64 -
P/RPS 0.80 1.32 2.90 0.76 0.98 1.32 2.36 -51.28%
P/EPS 12.87 20.91 44.75 11.84 14.58 20.35 31.38 -44.70%
EY 7.77 4.78 2.23 8.44 6.86 4.91 3.19 80.73%
DY 0.00 0.93 0.00 2.49 1.32 0.00 0.00 -
P/NAPS 1.89 2.03 2.34 2.17 2.16 2.09 1.90 -0.35%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 06/08/04 18/05/04 19/02/04 14/11/03 19/08/03 20/05/03 -
Price 4.77 4.64 4.55 5.23 5.00 4.73 3.69 -
P/RPS 0.80 1.27 2.40 0.83 1.08 1.53 2.40 -51.82%
P/EPS 12.87 20.13 37.02 12.85 16.03 23.65 31.81 -45.20%
EY 7.77 4.97 2.70 7.78 6.24 4.23 3.14 82.64%
DY 0.00 0.97 0.00 2.29 1.20 0.00 0.00 -
P/NAPS 1.89 1.95 1.94 2.36 2.37 2.43 1.92 -1.04%

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