[PHARMA] QoQ 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- -15.42%
YoY- 40.06%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 229,265 178,644 191,305 166,617 156,200 155,262 154,525 29.99%
PBT 22,581 16,264 20,669 18,664 16,917 13,347 17,913 16.64%
Tax -8,380 -5,382 -8,285 -9,169 -5,691 -4,958 -6,267 21.30%
NP 14,201 10,882 12,384 9,495 11,226 8,389 11,646 14.09%
-
NP to SH 14,201 10,882 12,384 9,495 11,226 8,389 11,646 14.09%
-
Tax Rate 37.11% 33.09% 40.08% 49.13% 33.64% 37.15% 34.99% -
Total Cost 215,064 167,762 178,921 157,122 144,974 146,873 142,879 31.24%
-
Net Worth 256,815 240,475 236,797 222,586 211,489 194,744 192,761 21.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,546 - 12,031 6,013 - - -
Div Payout % - 41.78% - 126.72% 53.57% - - -
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 256,815 240,475 236,797 222,586 211,489 194,744 192,761 21.01%
NOSH 101,508 101,039 100,764 100,263 100,232 99,869 100,396 0.73%
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 6.19% 6.09% 6.47% 5.70% 7.19% 5.40% 7.54% -
ROE 5.53% 4.53% 5.23% 4.27% 5.31% 4.31% 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 225.86 176.81 189.85 166.18 155.84 155.47 153.91 29.04%
EPS 13.99 10.77 12.29 9.47 11.20 8.40 11.60 13.26%
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 15.91 12.40 13.27 11.56 10.84 10.77 10.72 30.01%
EPS 0.99 0.76 0.86 0.66 0.78 0.58 0.81 14.27%
DPS 0.00 0.32 0.00 0.83 0.42 0.00 0.00 -
NAPS 0.1782 0.1669 0.1643 0.1544 0.1467 0.1351 0.1337 21.04%
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 2.11 2.73 2.90 2.90 2.92 2.62 2.36 -7.17%
P/EPS 34.10 44.75 44.75 50.90 40.63 48.45 31.38 5.68%
EY 2.93 2.23 2.23 1.96 2.46 2.06 3.19 -5.49%
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 2.11 2.62 2.40 3.15 3.21 3.04 2.40 -8.20%
P/EPS 34.10 43.08 37.02 55.23 44.64 56.31 31.81 4.73%
EY 2.93 2.32 2.70 1.81 2.24 1.78 3.14 -4.49%
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