[PHARMA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.95%
YoY- 19.87%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,305,133 1,289,459 1,309,712 1,305,646 1,270,220 1,290,632 1,237,398 3.61%
PBT 78,444 86,658 83,409 90,599 89,675 103,949 95,042 -12.00%
Tax -20,911 -24,472 -26,289 -29,190 -29,741 -33,502 -30,835 -22.79%
NP 57,533 62,186 57,120 61,409 59,934 70,447 64,207 -7.04%
-
NP to SH 56,067 60,598 56,008 60,031 58,311 69,023 62,556 -7.03%
-
Tax Rate 26.66% 28.24% 31.52% 32.22% 33.17% 32.23% 32.44% -
Total Cost 1,247,600 1,227,273 1,252,592 1,244,237 1,210,286 1,220,185 1,173,191 4.18%
-
Net Worth 407,858 400,161 402,378 388,298 374,393 362,716 367,905 7.10%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 86,673 57,770 48,140 48,140 38,516 38,516 35,295 81.91%
Div Payout % 154.59% 95.33% 85.95% 80.19% 66.05% 55.80% 56.42% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 407,858 400,161 402,378 388,298 374,393 362,716 367,905 7.10%
NOSH 107,049 106,995 107,015 106,969 106,969 106,995 106,949 0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.41% 4.82% 4.36% 4.70% 4.72% 5.46% 5.19% -
ROE 13.75% 15.14% 13.92% 15.46% 15.57% 19.03% 17.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,219.19 1,205.16 1,223.85 1,220.58 1,187.46 1,206.24 1,157.00 3.54%
EPS 52.37 56.64 52.34 56.12 54.51 64.51 58.49 -7.09%
DPS 81.00 54.00 45.00 45.00 36.00 36.00 33.00 81.86%
NAPS 3.81 3.74 3.76 3.63 3.50 3.39 3.44 7.04%
Adjusted Per Share Value based on latest NOSH - 106,969
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 90.56 89.47 90.87 90.59 88.13 89.55 85.86 3.61%
EPS 3.89 4.20 3.89 4.17 4.05 4.79 4.34 -7.03%
DPS 6.01 4.01 3.34 3.34 2.67 2.67 2.45 81.78%
NAPS 0.283 0.2777 0.2792 0.2694 0.2598 0.2517 0.2553 7.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.09 3.80 3.45 3.36 3.24 3.27 2.95 -
P/RPS 0.34 0.32 0.28 0.28 0.27 0.27 0.25 22.72%
P/EPS 7.81 6.71 6.59 5.99 5.94 5.07 5.04 33.87%
EY 12.81 14.90 15.17 16.70 16.82 19.73 19.83 -25.25%
DY 19.80 14.21 13.04 13.39 11.11 11.01 11.19 46.24%
P/NAPS 1.07 1.02 0.92 0.93 0.93 0.96 0.86 15.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 21/08/09 08/05/09 27/02/09 24/11/08 14/08/08 28/05/08 -
Price 3.93 4.00 3.82 2.73 3.35 3.44 3.45 -
P/RPS 0.32 0.33 0.31 0.22 0.28 0.29 0.30 4.39%
P/EPS 7.50 7.06 7.30 4.86 6.15 5.33 5.90 17.33%
EY 13.33 14.16 13.70 20.56 16.27 18.75 16.95 -14.78%
DY 20.61 13.50 11.78 16.48 10.75 10.47 9.57 66.68%
P/NAPS 1.03 1.07 1.02 0.75 0.96 1.01 1.00 1.98%

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