[PHARMA] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 1.81%
YoY- -9.81%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 578,889 553,176 543,496 503,335 480,247 461,639 427,591 22.44%
PBT 58,312 52,093 51,604 44,517 41,544 41,349 38,696 31.53%
Tax -24,033 -22,413 -20,800 -20,440 -17,894 -15,934 -13,891 44.26%
NP 34,279 29,680 30,804 24,077 23,650 25,415 24,805 24.14%
-
NP to SH 34,279 29,680 30,804 24,077 23,650 25,415 24,805 24.14%
-
Tax Rate 41.21% 43.02% 40.31% 45.92% 43.07% 38.54% 35.90% -
Total Cost 544,610 523,496 512,692 479,258 456,597 436,224 402,786 22.34%
-
Net Worth 159,457 167,817 160,519 151,781 143,956 140,265 131,997 13.46%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 3,750 3,750 3,750 2,509 2,509 2,509 2,509 30.81%
Div Payout % 10.94% 12.64% 12.18% 10.42% 10.61% 9.87% 10.12% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 159,457 167,817 160,519 151,781 143,956 140,265 131,997 13.46%
NOSH 49,986 49,945 50,006 49,928 49,984 50,094 50,189 -0.27%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.92% 5.37% 5.67% 4.78% 4.92% 5.51% 5.80% -
ROE 21.50% 17.69% 19.19% 15.86% 16.43% 18.12% 18.79% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,158.09 1,107.56 1,086.86 1,008.12 960.79 921.53 851.96 22.77%
EPS 68.58 59.42 61.60 48.22 47.31 50.73 49.42 24.48%
DPS 7.50 7.50 7.50 5.00 5.00 5.00 5.00 31.13%
NAPS 3.19 3.36 3.21 3.04 2.88 2.80 2.63 13.77%
Adjusted Per Share Value based on latest NOSH - 49,928
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 40.17 38.38 37.71 34.92 33.32 32.03 29.67 22.45%
EPS 2.38 2.06 2.14 1.67 1.64 1.76 1.72 24.24%
DPS 0.26 0.26 0.26 0.17 0.17 0.17 0.17 32.84%
NAPS 0.1106 0.1164 0.1114 0.1053 0.0999 0.0973 0.0916 13.42%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 7.32 7.32 7.27 5.73 6.36 6.82 8.50 -
P/RPS 0.63 0.66 0.67 0.57 0.66 0.74 1.00 -26.57%
P/EPS 10.67 12.32 11.80 11.88 13.44 13.44 17.20 -27.32%
EY 9.37 8.12 8.47 8.42 7.44 7.44 5.81 37.64%
DY 1.02 1.02 1.03 0.87 0.79 0.73 0.59 44.18%
P/NAPS 2.29 2.18 2.26 1.88 2.21 2.44 3.23 -20.54%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 21/05/02 20/02/02 26/11/01 29/08/01 24/05/01 - -
Price 7.86 7.86 6.77 6.82 6.82 6.77 0.00 -
P/RPS 0.68 0.71 0.62 0.68 0.71 0.73 0.00 -
P/EPS 11.46 13.23 10.99 14.14 14.41 13.34 0.00 -
EY 8.72 7.56 9.10 7.07 6.94 7.49 0.00 -
DY 0.95 0.95 1.11 0.73 0.73 0.74 0.00 -
P/NAPS 2.46 2.34 2.11 2.24 2.37 2.42 0.00 -

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