[PHARMA] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 71.8%
YoY- 58.62%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 166,617 156,200 155,262 154,525 129,787 157,354 157,420 3.84%
PBT 18,664 16,917 13,347 17,913 11,287 19,525 16,866 6.96%
Tax -9,169 -5,691 -4,958 -6,267 -4,508 -7,452 -5,719 36.86%
NP 9,495 11,226 8,389 11,646 6,779 12,073 11,147 -10.11%
-
NP to SH 9,495 11,226 8,389 11,646 6,779 12,073 11,147 -10.11%
-
Tax Rate 49.13% 33.64% 37.15% 34.99% 39.94% 38.17% 33.91% -
Total Cost 157,122 144,974 146,873 142,879 123,008 145,281 146,273 4.87%
-
Net Worth 222,586 211,489 194,744 192,761 179,444 172,829 159,457 24.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 12,031 6,013 - - 2,492 1,252 - -
Div Payout % 126.72% 53.57% - - 36.76% 10.37% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 222,586 211,489 194,744 192,761 179,444 172,829 159,457 24.82%
NOSH 100,263 100,232 99,869 100,396 99,691 50,095 49,986 58.84%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.70% 7.19% 5.40% 7.54% 5.22% 7.67% 7.08% -
ROE 4.27% 5.31% 4.31% 6.04% 3.78% 6.99% 6.99% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 166.18 155.84 155.47 153.91 130.19 314.11 314.92 -34.62%
EPS 9.47 11.20 8.40 11.60 6.80 24.10 22.30 -43.41%
DPS 12.00 6.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 2.22 2.11 1.95 1.92 1.80 3.45 3.19 -21.41%
Adjusted Per Share Value based on latest NOSH - 100,396
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.56 10.84 10.77 10.72 9.01 10.92 10.92 3.85%
EPS 0.66 0.78 0.58 0.81 0.47 0.84 0.77 -9.74%
DPS 0.83 0.42 0.00 0.00 0.17 0.09 0.00 -
NAPS 0.1544 0.1467 0.1351 0.1337 0.1245 0.1199 0.1106 24.83%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.82 4.55 4.07 3.64 3.80 7.68 7.32 -
P/RPS 2.90 2.92 2.62 2.36 2.92 2.45 2.32 15.99%
P/EPS 50.90 40.63 48.45 31.38 55.88 31.87 32.83 33.84%
EY 1.96 2.46 2.06 3.19 1.79 3.14 3.05 -25.47%
DY 2.49 1.32 0.00 0.00 0.66 0.33 0.00 -
P/NAPS 2.17 2.16 2.09 1.90 2.11 2.23 2.29 -3.51%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 14/11/03 19/08/03 20/05/03 10/04/03 22/11/02 26/08/02 -
Price 5.23 5.00 4.73 3.69 3.62 7.36 7.86 -
P/RPS 3.15 3.21 3.04 2.40 2.78 2.34 2.50 16.60%
P/EPS 55.23 44.64 56.31 31.81 53.24 30.54 35.25 34.78%
EY 1.81 2.24 1.78 3.14 1.88 3.27 2.84 -25.88%
DY 2.29 1.20 0.00 0.00 0.69 0.34 0.00 -
P/NAPS 2.36 2.37 2.43 1.92 2.01 2.13 2.46 -2.72%

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