[PHARMA] QoQ 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- 67.98%
YoY- 10.7%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 329,962 333,212 313,716 328,243 314,288 353,465 309,650 4.32%
PBT 9,427 24,337 20,184 24,496 17,641 21,088 27,374 -50.83%
Tax -3,032 -5,814 -5,491 -6,574 -6,593 -7,631 -8,392 -49.24%
NP 6,395 18,523 14,693 17,922 11,048 13,457 18,982 -51.55%
-
NP to SH 6,059 17,697 14,522 17,789 10,590 13,107 18,545 -52.53%
-
Tax Rate 32.16% 23.89% 27.20% 26.84% 37.37% 36.19% 30.66% -
Total Cost 323,567 314,689 299,023 310,321 303,240 340,008 290,668 7.40%
-
Net Worth 407,858 400,161 402,378 388,298 374,393 362,716 367,905 7.10%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 28,903 28,888 - 28,881 - 19,259 - -
Div Payout % 477.03% 163.24% - 162.36% - 146.94% - -
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 407,858 400,161 402,378 388,298 374,393 362,716 367,905 7.10%
NOSH 107,049 106,995 107,015 106,969 106,969 106,995 106,949 0.06%
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 1.94% 5.56% 4.68% 5.46% 3.52% 3.81% 6.13% -
ROE 1.49% 4.42% 3.61% 4.58% 2.83% 3.61% 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 308.23 311.43 293.15 306.86 293.81 330.35 289.53 4.25%
EPS 5.66 16.54 13.57 16.63 9.90 12.25 17.34 -52.56%
DPS 27.00 27.00 0.00 27.00 0.00 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 22.89 23.12 21.77 22.77 21.81 24.52 21.48 4.32%
EPS 0.42 1.23 1.01 1.23 0.73 0.91 1.29 -52.64%
DPS 2.01 2.00 0.00 2.00 0.00 1.34 0.00 -
NAPS 0.283 0.2776 0.2792 0.2694 0.2598 0.2517 0.2553 7.10%
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 1.33 1.22 1.18 1.09 1.10 0.99 1.02 19.33%
P/EPS 72.26 22.97 25.42 20.20 32.73 26.69 17.01 162.06%
EY 1.38 4.35 3.93 4.95 3.06 3.75 5.88 -61.91%
DY 6.60 7.11 0.00 8.04 0.00 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 1.28 1.28 1.30 0.89 1.14 1.04 1.19 4.97%
P/EPS 69.43 24.18 28.15 16.42 33.84 28.08 19.90 129.86%
EY 1.44 4.14 3.55 6.09 2.96 3.56 5.03 -56.52%
DY 6.87 6.75 0.00 9.89 0.00 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