[PHARMA] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 33.82%
YoY- -7.02%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 178,644 191,305 166,617 156,200 155,262 154,525 129,787 23.76%
PBT 16,264 20,669 18,664 16,917 13,347 17,913 11,287 27.60%
Tax -5,382 -8,285 -9,169 -5,691 -4,958 -6,267 -4,508 12.55%
NP 10,882 12,384 9,495 11,226 8,389 11,646 6,779 37.13%
-
NP to SH 10,882 12,384 9,495 11,226 8,389 11,646 6,779 37.13%
-
Tax Rate 33.09% 40.08% 49.13% 33.64% 37.15% 34.99% 39.94% -
Total Cost 167,762 178,921 157,122 144,974 146,873 142,879 123,008 23.00%
-
Net Worth 240,475 236,797 222,586 211,489 194,744 192,761 179,444 21.57%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,546 - 12,031 6,013 - - 2,492 49.35%
Div Payout % 41.78% - 126.72% 53.57% - - 36.76% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 240,475 236,797 222,586 211,489 194,744 192,761 179,444 21.57%
NOSH 101,039 100,764 100,263 100,232 99,869 100,396 99,691 0.90%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.09% 6.47% 5.70% 7.19% 5.40% 7.54% 5.22% -
ROE 4.53% 5.23% 4.27% 5.31% 4.31% 6.04% 3.78% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 176.81 189.85 166.18 155.84 155.47 153.91 130.19 22.65%
EPS 10.77 12.29 9.47 11.20 8.40 11.60 6.80 35.91%
DPS 4.50 0.00 12.00 6.00 0.00 0.00 2.50 48.02%
NAPS 2.38 2.35 2.22 2.11 1.95 1.92 1.80 20.48%
Adjusted Per Share Value based on latest NOSH - 100,232
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.40 13.27 11.56 10.84 10.77 10.72 9.01 23.75%
EPS 0.76 0.86 0.66 0.78 0.58 0.81 0.47 37.80%
DPS 0.32 0.00 0.83 0.42 0.00 0.00 0.17 52.51%
NAPS 0.1669 0.1643 0.1544 0.1467 0.1351 0.1337 0.1245 21.60%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.82 5.50 4.82 4.55 4.07 3.64 3.80 -
P/RPS 2.73 2.90 2.90 2.92 2.62 2.36 2.92 -4.39%
P/EPS 44.75 44.75 50.90 40.63 48.45 31.38 55.88 -13.77%
EY 2.23 2.23 1.96 2.46 2.06 3.19 1.79 15.79%
DY 0.93 0.00 2.49 1.32 0.00 0.00 0.66 25.71%
P/NAPS 2.03 2.34 2.17 2.16 2.09 1.90 2.11 -2.54%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 06/08/04 18/05/04 19/02/04 14/11/03 19/08/03 20/05/03 10/04/03 -
Price 4.64 4.55 5.23 5.00 4.73 3.69 3.62 -
P/RPS 2.62 2.40 3.15 3.21 3.04 2.40 2.78 -3.87%
P/EPS 43.08 37.02 55.23 44.64 56.31 31.81 53.24 -13.17%
EY 2.32 2.70 1.81 2.24 1.78 3.14 1.88 15.06%
DY 0.97 0.00 2.29 1.20 0.00 0.00 0.69 25.51%
P/NAPS 1.95 1.94 2.36 2.37 2.43 1.92 2.01 -2.00%

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