[PHARMA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -4.42%
YoY- 6.8%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 959,313 936,431 892,999 900,698 836,558 799,991 765,831 16.21%
PBT 32,734 42,072 63,679 77,406 79,358 81,778 78,178 -44.06%
Tax -9,671 -14,226 -23,646 -30,064 -30,208 -30,943 -31,216 -54.24%
NP 23,063 27,846 40,033 47,342 49,150 50,835 46,962 -37.78%
-
NP to SH 21,662 26,902 39,258 46,979 49,150 50,835 46,962 -40.32%
-
Tax Rate 29.54% 33.81% 37.13% 38.84% 38.07% 37.84% 39.93% -
Total Cost 936,250 908,585 852,966 853,356 787,408 749,156 718,869 19.27%
-
Net Worth 335,032 316,383 275,634 256,928 257,266 264,914 256,815 19.41%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 14,388 14,388 18,973 15,333 15,245 15,245 16,578 -9.02%
Div Payout % 66.42% 53.48% 48.33% 32.64% 31.02% 29.99% 35.30% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 335,032 316,383 275,634 256,928 257,266 264,914 256,815 19.41%
NOSH 107,039 106,526 104,012 102,361 102,089 101,890 101,508 3.60%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.40% 2.97% 4.48% 5.26% 5.88% 6.35% 6.13% -
ROE 6.47% 8.50% 14.24% 18.28% 19.10% 19.19% 18.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 896.23 879.06 858.55 879.92 819.43 785.15 754.45 12.17%
EPS 20.24 25.25 37.74 45.89 48.14 49.89 46.26 -42.39%
DPS 13.44 13.51 18.24 15.00 15.00 15.00 16.50 -12.79%
NAPS 3.13 2.97 2.65 2.51 2.52 2.60 2.53 15.25%
Adjusted Per Share Value based on latest NOSH - 102,361
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 66.56 64.97 61.96 62.50 58.04 55.51 53.14 16.21%
EPS 1.50 1.87 2.72 3.26 3.41 3.53 3.26 -40.42%
DPS 1.00 1.00 1.32 1.06 1.06 1.06 1.15 -8.90%
NAPS 0.2325 0.2195 0.1912 0.1783 0.1785 0.1838 0.1782 19.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.73 4.64 4.95 4.53 4.82 5.27 4.77 -
P/RPS 0.53 0.53 0.58 0.51 0.59 0.67 0.63 -10.89%
P/EPS 23.37 18.37 13.11 9.87 10.01 10.56 10.31 72.64%
EY 4.28 5.44 7.62 10.13 9.99 9.47 9.70 -42.07%
DY 2.84 2.91 3.69 3.31 3.11 2.85 3.46 -12.34%
P/NAPS 1.51 1.56 1.87 1.80 1.91 2.03 1.89 -13.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 07/03/06 22/11/05 18/08/05 18/05/05 23/02/05 26/11/04 -
Price 4.53 4.73 4.82 5.00 4.86 4.95 4.77 -
P/RPS 0.51 0.54 0.56 0.57 0.59 0.63 0.63 -13.15%
P/EPS 22.38 18.73 12.77 10.89 10.09 9.92 10.31 67.72%
EY 4.47 5.34 7.83 9.18 9.91 10.08 9.70 -40.36%
DY 2.97 2.86 3.78 3.00 3.09 3.03 3.46 -9.68%
P/NAPS 1.45 1.59 1.82 1.99 1.93 1.90 1.89 -16.20%

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