[PHARMA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 42.11%
YoY- 19.87%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 976,890 646,928 313,716 1,305,646 977,403 663,115 309,650 114.95%
PBT 53,948 44,521 20,184 90,599 66,103 48,462 27,374 57.12%
Tax -14,337 -11,305 -5,491 -29,190 -22,616 -16,023 -8,392 42.86%
NP 39,611 33,216 14,693 61,409 43,487 32,439 18,982 63.22%
-
NP to SH 38,279 32,219 14,522 60,031 42,242 31,652 18,545 62.04%
-
Tax Rate 26.58% 25.39% 27.20% 32.22% 34.21% 33.06% 30.66% -
Total Cost 937,279 613,712 299,023 1,244,237 933,916 630,676 290,668 118.10%
-
Net Worth 407,610 400,063 402,378 388,297 374,390 362,623 367,905 7.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 28,885 28,881 - 28,881 19,254 19,254 - -
Div Payout % 75.46% 89.64% - 48.11% 45.58% 60.83% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 407,610 400,063 402,378 388,297 374,390 362,623 367,905 7.06%
NOSH 106,984 106,968 107,015 106,968 106,968 106,968 106,949 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.05% 5.13% 4.68% 4.70% 4.45% 4.89% 6.13% -
ROE 9.39% 8.05% 3.61% 15.46% 11.28% 8.73% 5.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 913.11 604.78 293.15 1,220.58 913.73 619.92 289.53 114.90%
EPS 35.78 30.12 13.57 56.12 39.49 29.59 17.34 62.00%
DPS 27.00 27.00 0.00 27.00 18.00 18.00 0.00 -
NAPS 3.81 3.74 3.76 3.63 3.50 3.39 3.44 7.04%
Adjusted Per Share Value based on latest NOSH - 106,969
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.78 44.89 21.77 90.59 67.82 46.01 21.49 114.91%
EPS 2.66 2.24 1.01 4.17 2.93 2.20 1.29 61.93%
DPS 2.00 2.00 0.00 2.00 1.34 1.34 0.00 -
NAPS 0.2828 0.2776 0.2792 0.2694 0.2598 0.2516 0.2553 7.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.09 3.80 3.45 3.36 3.24 3.27 2.95 -
P/RPS 0.45 0.63 1.18 0.28 0.35 0.53 1.02 -42.01%
P/EPS 11.43 12.62 25.42 5.99 8.20 11.05 17.01 -23.26%
EY 8.75 7.93 3.93 16.70 12.19 9.05 5.88 30.31%
DY 6.60 7.11 0.00 8.04 5.56 5.50 0.00 -
P/NAPS 1.07 1.02 0.92 0.93 0.93 0.96 0.86 15.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 21/08/09 08/05/09 27/02/09 24/11/08 14/08/08 28/05/08 -
Price 3.93 4.00 3.82 2.73 3.35 3.44 3.45 -
P/RPS 0.43 0.66 1.30 0.22 0.37 0.55 1.19 -49.23%
P/EPS 10.98 13.28 28.15 4.86 8.48 11.63 19.90 -32.70%
EY 9.10 7.53 3.55 20.56 11.79 8.60 5.03 48.41%
DY 6.87 6.75 0.00 9.89 5.37 5.23 0.00 -
P/NAPS 1.03 1.07 1.02 0.75 0.96 1.01 1.00 1.98%

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