[PHARMA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.46%
YoY- -24.42%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,237,398 1,183,983 1,158,107 1,112,447 1,063,349 1,057,868 1,035,136 12.62%
PBT 95,042 77,898 53,669 32,429 28,514 27,195 28,509 122.99%
Tax -30,835 -26,180 -21,710 -16,635 -13,853 -13,111 -9,932 112.66%
NP 64,207 51,718 31,959 15,794 14,661 14,084 18,577 128.42%
-
NP to SH 62,556 50,080 30,331 14,068 13,091 12,481 17,173 136.55%
-
Tax Rate 32.44% 33.61% 40.45% 51.30% 48.58% 48.21% 34.84% -
Total Cost 1,173,191 1,132,265 1,126,148 1,096,653 1,048,688 1,043,784 1,016,559 10.01%
-
Net Worth 367,905 349,837 335,784 314,357 321,111 316,651 323,095 9.03%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 35,295 35,295 16,038 16,038 12,310 28,357 12,310 101.69%
Div Payout % 56.42% 70.48% 52.88% 114.01% 94.04% 227.20% 71.69% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 367,905 349,837 335,784 314,357 321,111 316,651 323,095 9.03%
NOSH 106,949 106,984 106,937 106,924 107,037 106,976 106,985 -0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.19% 4.37% 2.76% 1.42% 1.38% 1.33% 1.79% -
ROE 17.00% 14.32% 9.03% 4.48% 4.08% 3.94% 5.32% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,157.00 1,106.69 1,082.97 1,040.41 993.44 988.88 967.55 12.64%
EPS 58.49 46.81 28.36 13.16 12.23 11.67 16.05 136.62%
DPS 33.00 33.00 15.00 15.00 11.50 26.50 11.50 101.80%
NAPS 3.44 3.27 3.14 2.94 3.00 2.96 3.02 9.06%
Adjusted Per Share Value based on latest NOSH - 106,924
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 85.86 82.15 80.35 77.19 73.78 73.40 71.82 12.62%
EPS 4.34 3.47 2.10 0.98 0.91 0.87 1.19 136.74%
DPS 2.45 2.45 1.11 1.11 0.85 1.97 0.85 102.40%
NAPS 0.2553 0.2427 0.233 0.2181 0.2228 0.2197 0.2242 9.03%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.95 2.93 3.27 3.53 3.55 3.73 3.98 -
P/RPS 0.25 0.26 0.30 0.34 0.36 0.38 0.41 -28.07%
P/EPS 5.04 6.26 11.53 26.83 29.03 31.97 24.79 -65.39%
EY 19.83 15.98 8.67 3.73 3.45 3.13 4.03 189.01%
DY 11.19 11.26 4.59 4.25 3.24 7.10 2.89 146.37%
P/NAPS 0.86 0.90 1.04 1.20 1.18 1.26 1.32 -24.82%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 22/11/07 17/08/07 25/05/07 26/02/07 13/11/06 -
Price 3.45 2.98 3.42 3.44 3.45 3.65 3.65 -
P/RPS 0.30 0.27 0.32 0.33 0.35 0.37 0.38 -14.56%
P/EPS 5.90 6.37 12.06 26.15 28.21 31.28 22.74 -59.28%
EY 16.95 15.71 8.29 3.82 3.55 3.20 4.40 145.53%
DY 9.57 11.07 4.39 4.36 3.33 7.26 3.15 109.62%
P/NAPS 1.00 0.91 1.09 1.17 1.15 1.23 1.21 -11.92%

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