[PHARMA] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 6.7%
YoY- 472.4%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 157,354 157,420 140,676 139,516 141,277 131,707 130,996 12.98%
PBT 19,525 16,866 13,492 14,914 13,040 10,647 13,003 31.09%
Tax -7,452 -5,719 -6,150 -6,763 -5,401 -4,099 -4,537 39.16%
NP 12,073 11,147 7,342 8,151 7,639 6,548 8,466 26.66%
-
NP to SH 12,073 11,147 7,342 8,151 7,639 6,548 8,466 26.66%
-
Tax Rate 38.17% 33.91% 45.58% 45.35% 41.42% 38.50% 34.89% -
Total Cost 145,281 146,273 133,334 131,365 133,638 125,159 122,530 12.01%
-
Net Worth 172,829 159,457 167,817 160,519 151,781 143,956 140,265 14.91%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,252 - - 3,750 - - - -
Div Payout % 10.37% - - 46.01% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 172,829 159,457 167,817 160,519 151,781 143,956 140,265 14.91%
NOSH 50,095 49,986 49,945 50,006 49,928 49,984 50,094 0.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.67% 7.08% 5.22% 5.84% 5.41% 4.97% 6.46% -
ROE 6.99% 6.99% 4.38% 5.08% 5.03% 4.55% 6.04% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 314.11 314.92 281.66 279.00 282.96 263.49 261.50 12.98%
EPS 24.10 22.30 14.70 16.30 15.30 13.10 16.90 26.66%
DPS 2.50 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.45 3.19 3.36 3.21 3.04 2.88 2.80 14.91%
Adjusted Per Share Value based on latest NOSH - 50,006
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.92 10.92 9.76 9.68 9.80 9.14 9.09 12.99%
EPS 0.84 0.77 0.51 0.57 0.53 0.45 0.59 26.52%
DPS 0.09 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.1199 0.1106 0.1164 0.1114 0.1053 0.0999 0.0973 14.92%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 7.68 7.32 7.32 7.27 5.73 6.36 6.82 -
P/RPS 2.45 2.32 2.60 2.61 2.03 2.41 2.61 -4.12%
P/EPS 31.87 32.83 49.80 44.60 37.45 48.55 40.36 -14.55%
EY 3.14 3.05 2.01 2.24 2.67 2.06 2.48 17.01%
DY 0.33 0.00 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 2.23 2.29 2.18 2.26 1.88 2.21 2.44 -5.81%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 22/11/02 26/08/02 21/05/02 20/02/02 26/11/01 29/08/01 24/05/01 -
Price 7.36 7.86 7.86 6.77 6.82 6.82 6.77 -
P/RPS 2.34 2.50 2.79 2.43 2.41 2.59 2.59 -6.53%
P/EPS 30.54 35.25 53.47 41.53 44.58 52.06 40.06 -16.53%
EY 3.27 2.84 1.87 2.41 2.24 1.92 2.50 19.58%
DY 0.34 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 2.13 2.46 2.34 2.11 2.24 2.37 2.42 -8.15%

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