[PHARMA] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 30.43%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 200,777 229,265 178,644 191,305 166,617 156,200 155,262 18.60%
PBT 22,264 22,581 16,264 20,669 18,664 16,917 13,347 40.43%
Tax -8,896 -8,380 -5,382 -8,285 -9,169 -5,691 -4,958 47.39%
NP 13,368 14,201 10,882 12,384 9,495 11,226 8,389 36.23%
-
NP to SH 13,368 14,201 10,882 12,384 9,495 11,226 8,389 36.23%
-
Tax Rate 39.96% 37.11% 33.09% 40.08% 49.13% 33.64% 37.15% -
Total Cost 187,409 215,064 167,762 178,921 157,122 144,974 146,873 17.55%
-
Net Worth 264,914 256,815 240,475 236,797 222,586 211,489 194,744 22.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 10,698 - 4,546 - 12,031 6,013 - -
Div Payout % 80.03% - 41.78% - 126.72% 53.57% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 264,914 256,815 240,475 236,797 222,586 211,489 194,744 22.65%
NOSH 101,890 101,508 101,039 100,764 100,263 100,232 99,869 1.33%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.66% 6.19% 6.09% 6.47% 5.70% 7.19% 5.40% -
ROE 5.05% 5.53% 4.53% 5.23% 4.27% 5.31% 4.31% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 197.05 225.86 176.81 189.85 166.18 155.84 155.47 17.03%
EPS 13.12 13.99 10.77 12.29 9.47 11.20 8.40 34.43%
DPS 10.50 0.00 4.50 0.00 12.00 6.00 0.00 -
NAPS 2.60 2.53 2.38 2.35 2.22 2.11 1.95 21.03%
Adjusted Per Share Value based on latest NOSH - 100,764
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.93 15.91 12.40 13.27 11.56 10.84 10.77 18.61%
EPS 0.93 0.99 0.76 0.86 0.66 0.78 0.58 36.79%
DPS 0.74 0.00 0.32 0.00 0.83 0.42 0.00 -
NAPS 0.1838 0.1782 0.1669 0.1643 0.1544 0.1467 0.1351 22.66%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 5.27 4.77 4.82 5.50 4.82 4.55 4.07 -
P/RPS 2.67 2.11 2.73 2.90 2.90 2.92 2.62 1.26%
P/EPS 40.17 34.10 44.75 44.75 50.90 40.63 48.45 -11.69%
EY 2.49 2.93 2.23 2.23 1.96 2.46 2.06 13.40%
DY 1.99 0.00 0.93 0.00 2.49 1.32 0.00 -
P/NAPS 2.03 1.89 2.03 2.34 2.17 2.16 2.09 -1.91%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 06/08/04 18/05/04 19/02/04 14/11/03 19/08/03 -
Price 4.95 4.77 4.64 4.55 5.23 5.00 4.73 -
P/RPS 2.51 2.11 2.62 2.40 3.15 3.21 3.04 -11.93%
P/EPS 37.73 34.10 43.08 37.02 55.23 44.64 56.31 -23.33%
EY 2.65 2.93 2.32 2.70 1.81 2.24 1.78 30.22%
DY 2.12 0.00 0.97 0.00 2.29 1.20 0.00 -
P/NAPS 1.90 1.89 1.95 1.94 2.36 2.37 2.43 -15.06%

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