[PHARMA] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
06-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.01%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 836,558 799,991 765,831 692,766 669,384 632,604 595,774 25.36%
PBT 79,358 81,778 78,178 72,514 69,597 66,841 59,464 21.19%
Tax -30,208 -30,943 -31,216 -28,527 -28,103 -26,085 -21,424 25.71%
NP 49,150 50,835 46,962 43,987 41,494 40,756 38,040 18.60%
-
NP to SH 49,150 50,835 46,962 43,987 41,494 40,756 38,040 18.60%
-
Tax Rate 38.07% 37.84% 39.93% 39.34% 40.38% 39.03% 36.03% -
Total Cost 787,408 749,156 718,869 648,779 627,890 591,848 557,734 25.82%
-
Net Worth 257,266 264,914 256,815 240,475 236,797 222,586 211,489 13.94%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 15,245 15,245 16,578 22,592 18,045 18,045 8,506 47.49%
Div Payout % 31.02% 29.99% 35.30% 51.36% 43.49% 44.28% 22.36% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 257,266 264,914 256,815 240,475 236,797 222,586 211,489 13.94%
NOSH 102,089 101,890 101,508 101,039 100,764 100,263 100,232 1.23%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.88% 6.35% 6.13% 6.35% 6.20% 6.44% 6.38% -
ROE 19.10% 19.19% 18.29% 18.29% 17.52% 18.31% 17.99% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 819.43 785.15 754.45 685.64 664.30 630.94 594.39 23.84%
EPS 48.14 49.89 46.26 43.53 41.18 40.65 37.95 17.16%
DPS 15.00 15.00 16.50 22.50 18.00 18.00 8.50 45.98%
NAPS 2.52 2.60 2.53 2.38 2.35 2.22 2.11 12.55%
Adjusted Per Share Value based on latest NOSH - 101,039
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 58.04 55.51 53.14 48.07 46.45 43.89 41.34 25.35%
EPS 3.41 3.53 3.26 3.05 2.88 2.83 2.64 18.58%
DPS 1.06 1.06 1.15 1.57 1.25 1.25 0.59 47.73%
NAPS 0.1785 0.1838 0.1782 0.1669 0.1643 0.1544 0.1467 13.96%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.82 5.27 4.77 4.82 5.50 4.82 4.55 -
P/RPS 0.59 0.67 0.63 0.70 0.83 0.76 0.77 -16.25%
P/EPS 10.01 10.56 10.31 11.07 13.36 11.86 11.99 -11.32%
EY 9.99 9.47 9.70 9.03 7.49 8.43 8.34 12.77%
DY 3.11 2.85 3.46 4.67 3.27 3.73 1.87 40.32%
P/NAPS 1.91 2.03 1.89 2.03 2.34 2.17 2.16 -7.86%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 23/02/05 26/11/04 06/08/04 18/05/04 19/02/04 14/11/03 -
Price 4.86 4.95 4.77 4.64 4.55 5.23 5.00 -
P/RPS 0.59 0.63 0.63 0.68 0.68 0.83 0.84 -20.96%
P/EPS 10.09 9.92 10.31 10.66 11.05 12.87 13.17 -16.25%
EY 9.91 10.08 9.70 9.38 9.05 7.77 7.59 19.44%
DY 3.09 3.03 3.46 4.85 3.96 3.44 1.70 48.88%
P/NAPS 1.93 1.90 1.89 1.95 1.94 2.36 2.37 -12.78%

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