[PHARMA] QoQ TTM Result on 31-Mar-2005 [#1]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

18-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- -3.31%

YoY- 18.45%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	936,431	892,999	900,698	836,558	799,991	765,831	692,766	22.18%
YoY %	4.86%	-0.85%	7.67%	4.57%	4.46%	10.55%	-	-
Horiz. %	135.17%	128.90%	130.01%	120.76%	115.48%	110.55%	100.00%	-
PBT	42,072	63,679	77,406	79,358	81,778	78,178	72,514	-30.36%
YoY %	-33.93%	-17.73%	-2.46%	-2.96%	4.60%	7.81%	-	-
Horiz. %	58.02%	87.82%	106.75%	109.44%	112.78%	107.81%	100.00%	-
Tax	-14,226	-23,646	-30,064	-30,208	-30,943	-31,216	-28,527	-37.03%
YoY %	39.84%	21.35%	0.48%	2.38%	0.87%	-9.43%	-	-
Horiz. %	49.87%	82.89%	105.39%	105.89%	108.47%	109.43%	100.00%	-
NP	27,846	40,033	47,342	49,150	50,835	46,962	43,987	-26.21%
YoY %	-30.44%	-15.44%	-3.68%	-3.31%	8.25%	6.76%	-	-
Horiz. %	63.31%	91.01%	107.63%	111.74%	115.57%	106.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,902	39,258	46,979	49,150	50,835	46,962	43,987	-27.88%
YoY %	-31.47%	-16.44%	-4.42%	-3.31%	8.25%	6.76%	-	-
Horiz. %	61.16%	89.25%	106.80%	111.74%	115.57%	106.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.81%	37.13%	38.84%	38.07%	37.84%	39.93%	39.34%	-
YoY %	-8.94%	-4.40%	2.02%	0.61%	-5.23%	1.50%	-	-
Horiz. %	85.94%	94.38%	98.73%	96.77%	96.19%	101.50%	100.00%	-
Total Cost	908,585	852,966	853,356	787,408	749,156	718,869	648,779	25.09%
YoY %	6.52%	-0.05%	8.38%	5.11%	4.21%	10.80%	-	-
Horiz. %	140.05%	131.47%	131.53%	121.37%	115.47%	110.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,383	275,634	256,928	257,266	264,914	256,815	240,475	20.00%
YoY %	14.78%	7.28%	-0.13%	-2.89%	3.15%	6.79%	-	-
Horiz. %	131.57%	114.62%	106.84%	106.98%	110.16%	106.79%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	14,388	18,973	15,333	15,245	15,245	16,578	22,592	-25.91%
YoY %	-24.17%	23.74%	0.58%	0.00%	-8.04%	-26.62%	-	-
Horiz. %	63.69%	83.98%	67.87%	67.48%	67.48%	73.38%	100.00%	-
Div Payout %	53.48%	48.33%	32.64%	31.02%	29.99%	35.30%	51.36%	-
YoY %	10.66%	48.07%	5.22%	3.43%	-15.04%	-31.27%	-	-
Horiz. %	104.13%	94.10%	63.55%	60.40%	58.39%	68.73%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	316,383	275,634	256,928	257,266	264,914	256,815	240,475	20.00%
YoY %	14.78%	7.28%	-0.13%	-2.89%	3.15%	6.79%	-	-
Horiz. %	131.57%	114.62%	106.84%	106.98%	110.16%	106.79%	100.00%	-
NOSH	106,526	104,012	102,361	102,089	101,890	101,508	101,039	3.57%
YoY %	2.42%	1.61%	0.27%	0.20%	0.38%	0.46%	-	-
Horiz. %	105.43%	102.94%	101.31%	101.04%	100.84%	100.46%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	2.97%	4.48%	5.26%	5.88%	6.35%	6.13%	6.35%	-
YoY %	-33.71%	-14.83%	-10.54%	-7.40%	3.59%	-3.46%	-	-
Horiz. %	46.77%	70.55%	82.83%	92.60%	100.00%	96.54%	100.00%	-
ROE	8.50%	14.24%	18.28%	19.10%	19.19%	18.29%	18.29%	-
YoY %	-40.31%	-22.10%	-4.29%	-0.47%	4.92%	0.00%	-	-
Horiz. %	46.47%	77.86%	99.95%	104.43%	104.92%	100.00%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	879.06	858.55	879.92	819.43	785.15	754.45	685.64	17.96%
YoY %	2.39%	-2.43%	7.38%	4.37%	4.07%	10.04%	-	-
Horiz. %	128.21%	125.22%	128.34%	119.51%	114.51%	110.04%	100.00%	-
EPS	25.25	37.74	45.89	48.14	49.89	46.26	43.53	-30.37%
YoY %	-33.09%	-17.76%	-4.67%	-3.51%	7.85%	6.27%	-	-
Horiz. %	58.01%	86.70%	105.42%	110.59%	114.61%	106.27%	100.00%	-
DPS	13.51	18.24	15.00	15.00	15.00	16.50	22.50	-28.76%
YoY %	-25.93%	21.60%	0.00%	0.00%	-9.09%	-26.67%	-	-
Horiz. %	60.04%	81.07%	66.67%	66.67%	66.67%	73.33%	100.00%	-
NAPS	2.97	2.65	2.51	2.52	2.60	2.53	2.38	15.86%
YoY %	12.08%	5.58%	-0.40%	-3.08%	2.77%	6.30%	-	-
Horiz. %	124.79%	111.34%	105.46%	105.88%	109.24%	106.30%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 102,089
RPS	64.97	61.96	62.50	58.04	55.51	53.14	48.07	22.17%
YoY %	4.86%	-0.86%	7.68%	4.56%	4.46%	10.55%	-	-
Horiz. %	135.16%	128.90%	130.02%	120.74%	115.48%	110.55%	100.00%	-
EPS	1.87	2.72	3.26	3.41	3.53	3.26	3.05	-27.76%
YoY %	-31.25%	-16.56%	-4.40%	-3.40%	8.28%	6.89%	-	-
Horiz. %	61.31%	89.18%	106.89%	111.80%	115.74%	106.89%	100.00%	-
DPS	1.00	1.32	1.06	1.06	1.06	1.15	1.57	-25.91%
YoY %	-24.24%	24.53%	0.00%	0.00%	-7.83%	-26.75%	-	-
Horiz. %	63.69%	84.08%	67.52%	67.52%	67.52%	73.25%	100.00%	-
NAPS	0.2195	0.1912	0.1783	0.1785	0.1838	0.1782	0.1669	19.97%
YoY %	14.80%	7.23%	-0.11%	-2.88%	3.14%	6.77%	-	-
Horiz. %	131.52%	114.56%	106.83%	106.95%	110.13%	106.77%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	4.64	4.95	4.53	4.82	5.27	4.77	4.82	-
P/RPS	0.53	0.58	0.51	0.59	0.67	0.63	0.70	-16.88%
YoY %	-8.62%	13.73%	-13.56%	-11.94%	6.35%	-10.00%	-	-
Horiz. %	75.71%	82.86%	72.86%	84.29%	95.71%	90.00%	100.00%	-
P/EPS	18.37	13.11	9.87	10.01	10.56	10.31	11.07	40.03%
YoY %	40.12%	32.83%	-1.40%	-5.21%	2.42%	-6.87%	-	-
Horiz. %	165.94%	118.43%	89.16%	90.42%	95.39%	93.13%	100.00%	-
EY	5.44	7.62	10.13	9.99	9.47	9.70	9.03	-28.60%
YoY %	-28.61%	-24.78%	1.40%	5.49%	-2.37%	7.42%	-	-
Horiz. %	60.24%	84.39%	112.18%	110.63%	104.87%	107.42%	100.00%	-
DY	2.91	3.69	3.31	3.11	2.85	3.46	4.67	-26.98%
YoY %	-21.14%	11.48%	6.43%	9.12%	-17.63%	-25.91%	-	-
Horiz. %	62.31%	79.01%	70.88%	66.60%	61.03%	74.09%	100.00%	-
P/NAPS	1.56	1.87	1.80	1.91	2.03	1.89	2.03	-16.06%
YoY %	-16.58%	3.89%	-5.76%	-5.91%	7.41%	-6.90%	-	-
Horiz. %	76.85%	92.12%	88.67%	94.09%	100.00%	93.10%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	07/03/06	22/11/05	18/08/05	18/05/05	23/02/05	26/11/04	06/08/04	-
Price	4.73	4.82	5.00	4.86	4.95	4.77	4.64	-
P/RPS	0.54	0.56	0.57	0.59	0.63	0.63	0.68	-14.20%
YoY %	-3.57%	-1.75%	-3.39%	-6.35%	0.00%	-7.35%	-	-
Horiz. %	79.41%	82.35%	83.82%	86.76%	92.65%	92.65%	100.00%	-
P/EPS	18.73	12.77	10.89	10.09	9.92	10.31	10.66	45.45%
YoY %	46.67%	17.26%	7.93%	1.71%	-3.78%	-3.28%	-	-
Horiz. %	175.70%	119.79%	102.16%	94.65%	93.06%	96.72%	100.00%	-
EY	5.34	7.83	9.18	9.91	10.08	9.70	9.38	-31.23%
YoY %	-31.80%	-14.71%	-7.37%	-1.69%	3.92%	3.41%	-	-
Horiz. %	56.93%	83.48%	97.87%	105.65%	107.46%	103.41%	100.00%	-
DY	2.86	3.78	3.00	3.09	3.03	3.46	4.85	-29.61%
YoY %	-24.34%	26.00%	-2.91%	1.98%	-12.43%	-28.66%	-	-
Horiz. %	58.97%	77.94%	61.86%	63.71%	62.47%	71.34%	100.00%	-
P/NAPS	1.59	1.82	1.99	1.93	1.90	1.89	1.95	-12.68%
YoY %	-12.64%	-8.54%	3.11%	1.58%	0.53%	-3.08%	-	-
Horiz. %	81.54%	93.33%	102.05%	98.97%	97.44%	96.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos