[PHARMA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 35.68%
YoY- 24.73%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 692,222 470,656 227,872 799,991 599,214 369,949 191,305 135.50%
PBT 41,415 32,561 18,249 81,778 59,514 36,933 20,699 58.71%
Tax -13,462 -11,470 -7,550 -30,943 -22,047 -13,667 -8,315 37.83%
NP 27,953 21,091 10,699 50,835 37,467 23,266 12,384 71.98%
-
NP to SH 25,890 19,410 10,699 50,835 37,467 23,266 12,384 63.42%
-
Tax Rate 32.51% 35.23% 41.37% 37.84% 37.05% 37.00% 40.17% -
Total Cost 664,269 449,565 217,173 749,156 561,747 346,683 178,921 139.57%
-
Net Worth 272,364 256,416 257,266 263,393 255,778 240,230 236,797 9.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 14,389 10,726 - 15,195 - 4,542 - -
Div Payout % 55.58% 55.26% - 29.89% - 19.52% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 272,364 256,416 257,266 263,393 255,778 240,230 236,797 9.76%
NOSH 102,778 102,157 102,089 101,305 101,098 100,937 100,764 1.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.04% 4.48% 4.70% 6.35% 6.25% 6.29% 6.47% -
ROE 9.51% 7.57% 4.16% 19.30% 14.65% 9.68% 5.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 673.51 460.71 223.21 789.68 592.70 366.51 189.85 132.42%
EPS 25.19 19.00 10.48 50.18 37.06 23.05 12.29 61.28%
DPS 14.00 10.50 0.00 15.00 0.00 4.50 0.00 -
NAPS 2.65 2.51 2.52 2.60 2.53 2.38 2.35 8.33%
Adjusted Per Share Value based on latest NOSH - 101,890
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 48.03 32.66 15.81 55.51 41.58 25.67 13.27 135.55%
EPS 1.80 1.35 0.74 3.53 2.60 1.61 0.86 63.55%
DPS 1.00 0.74 0.00 1.05 0.00 0.32 0.00 -
NAPS 0.189 0.1779 0.1785 0.1828 0.1775 0.1667 0.1643 9.77%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.95 4.53 4.82 5.27 4.77 4.82 5.50 -
P/RPS 0.73 0.98 2.16 0.67 0.80 1.32 2.90 -60.09%
P/EPS 19.65 23.84 45.99 10.50 12.87 20.91 44.75 -42.19%
EY 5.09 4.19 2.17 9.52 7.77 4.78 2.23 73.27%
DY 2.83 2.32 0.00 2.85 0.00 0.93 0.00 -
P/NAPS 1.87 1.80 1.91 2.03 1.89 2.03 2.34 -13.87%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 18/08/05 18/05/05 23/02/05 26/11/04 06/08/04 18/05/04 -
Price 4.82 5.00 4.86 4.95 4.77 4.64 4.55 -
P/RPS 0.72 1.09 2.18 0.63 0.80 1.27 2.40 -55.15%
P/EPS 19.13 26.32 46.37 9.86 12.87 20.13 37.02 -35.57%
EY 5.23 3.80 2.16 10.14 7.77 4.97 2.70 55.32%
DY 2.90 2.10 0.00 3.03 0.00 0.97 0.00 -
P/NAPS 1.82 1.99 1.93 1.90 1.89 1.95 1.94 -4.16%

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