[PHARMA] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 2.46%
YoY- 62.84%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 543,496 503,335 480,247 461,639 427,591 416,798 395,864 23.45%
PBT 51,604 44,517 41,544 41,349 38,696 35,900 31,533 38.74%
Tax -20,800 -20,440 -17,894 -15,934 -13,891 -9,204 -7,613 95.07%
NP 30,804 24,077 23,650 25,415 24,805 26,696 23,920 18.31%
-
NP to SH 30,804 24,077 23,650 25,415 24,805 26,696 23,920 18.31%
-
Tax Rate 40.31% 45.92% 43.07% 38.54% 35.90% 25.64% 24.14% -
Total Cost 512,692 479,258 456,597 436,224 402,786 390,102 371,944 23.78%
-
Net Worth 160,519 151,781 143,956 140,265 131,997 131,218 123,693 18.91%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,750 2,509 2,509 2,509 2,509 2,511 2,511 30.55%
Div Payout % 12.18% 10.42% 10.61% 9.87% 10.12% 9.41% 10.50% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 160,519 151,781 143,956 140,265 131,997 131,218 123,693 18.91%
NOSH 50,006 49,928 49,984 50,094 50,189 50,083 50,078 -0.09%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.67% 4.78% 4.92% 5.51% 5.80% 6.41% 6.04% -
ROE 19.19% 15.86% 16.43% 18.12% 18.79% 20.34% 19.34% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,086.86 1,008.12 960.79 921.53 851.96 832.21 790.49 23.57%
EPS 61.60 48.22 47.31 50.73 49.42 53.30 47.77 18.41%
DPS 7.50 5.00 5.00 5.00 5.00 5.00 5.01 30.76%
NAPS 3.21 3.04 2.88 2.80 2.63 2.62 2.47 19.03%
Adjusted Per Share Value based on latest NOSH - 50,094
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 37.71 34.92 33.32 32.03 29.67 28.92 27.47 23.44%
EPS 2.14 1.67 1.64 1.76 1.72 1.85 1.66 18.39%
DPS 0.26 0.17 0.17 0.17 0.17 0.17 0.17 32.64%
NAPS 0.1114 0.1053 0.0999 0.0973 0.0916 0.091 0.0858 18.95%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 7.27 5.73 6.36 6.82 8.50 8.64 9.00 -
P/RPS 0.67 0.57 0.66 0.74 1.00 1.04 1.14 -29.76%
P/EPS 11.80 11.88 13.44 13.44 17.20 16.21 18.84 -26.73%
EY 8.47 8.42 7.44 7.44 5.81 6.17 5.31 36.40%
DY 1.03 0.87 0.79 0.73 0.59 0.58 0.56 49.95%
P/NAPS 2.26 1.88 2.21 2.44 3.23 3.30 3.64 -27.15%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 20/02/02 26/11/01 29/08/01 24/05/01 - - - -
Price 6.77 6.82 6.82 6.77 0.00 0.00 0.00 -
P/RPS 0.62 0.68 0.71 0.73 0.00 0.00 0.00 -
P/EPS 10.99 14.14 14.41 13.34 0.00 0.00 0.00 -
EY 9.10 7.07 6.94 7.49 0.00 0.00 0.00 -
DY 1.11 0.73 0.73 0.74 0.00 0.00 0.00 -
P/NAPS 2.11 2.24 2.37 2.42 0.00 0.00 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