[PHARMA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 24.91%
YoY- 377.86%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,305,646 1,270,220 1,290,632 1,237,398 1,183,983 1,158,107 1,112,447 11.21%
PBT 90,599 89,675 103,949 95,042 77,898 53,669 32,429 97.74%
Tax -29,190 -29,741 -33,502 -30,835 -26,180 -21,710 -16,635 45.23%
NP 61,409 59,934 70,447 64,207 51,718 31,959 15,794 146.24%
-
NP to SH 60,031 58,311 69,023 62,556 50,080 30,331 14,068 161.93%
-
Tax Rate 32.22% 33.17% 32.23% 32.44% 33.61% 40.45% 51.30% -
Total Cost 1,244,237 1,210,286 1,220,185 1,173,191 1,132,265 1,126,148 1,096,653 8.74%
-
Net Worth 388,298 374,393 362,716 367,905 349,837 335,784 314,357 15.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 48,140 38,516 38,516 35,295 35,295 16,038 16,038 107.39%
Div Payout % 80.19% 66.05% 55.80% 56.42% 70.48% 52.88% 114.01% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 388,298 374,393 362,716 367,905 349,837 335,784 314,357 15.04%
NOSH 106,969 106,969 106,995 106,949 106,984 106,937 106,924 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.70% 4.72% 5.46% 5.19% 4.37% 2.76% 1.42% -
ROE 15.46% 15.57% 19.03% 17.00% 14.32% 9.03% 4.48% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,220.58 1,187.46 1,206.24 1,157.00 1,106.69 1,082.97 1,040.41 11.18%
EPS 56.12 54.51 64.51 58.49 46.81 28.36 13.16 161.81%
DPS 45.00 36.00 36.00 33.00 33.00 15.00 15.00 107.31%
NAPS 3.63 3.50 3.39 3.44 3.27 3.14 2.94 15.01%
Adjusted Per Share Value based on latest NOSH - 106,949
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 90.59 88.13 89.55 85.86 82.15 80.35 77.19 11.20%
EPS 4.17 4.05 4.79 4.34 3.47 2.10 0.98 161.43%
DPS 3.34 2.67 2.67 2.45 2.45 1.11 1.11 107.73%
NAPS 0.2694 0.2598 0.2517 0.2553 0.2427 0.233 0.2181 15.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.36 3.24 3.27 2.95 2.93 3.27 3.53 -
P/RPS 0.28 0.27 0.27 0.25 0.26 0.30 0.34 -12.08%
P/EPS 5.99 5.94 5.07 5.04 6.26 11.53 26.83 -63.03%
EY 16.70 16.82 19.73 19.83 15.98 8.67 3.73 170.41%
DY 13.39 11.11 11.01 11.19 11.26 4.59 4.25 114.16%
P/NAPS 0.93 0.93 0.96 0.86 0.90 1.04 1.20 -15.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 14/08/08 28/05/08 28/02/08 22/11/07 17/08/07 -
Price 2.73 3.35 3.44 3.45 2.98 3.42 3.44 -
P/RPS 0.22 0.28 0.29 0.30 0.27 0.32 0.33 -23.59%
P/EPS 4.86 6.15 5.33 5.90 6.37 12.06 26.15 -67.26%
EY 20.56 16.27 18.75 16.95 15.71 8.29 3.82 205.55%
DY 16.48 10.75 10.47 9.57 11.07 4.39 4.36 141.67%
P/NAPS 0.75 0.96 1.01 1.00 0.91 1.09 1.17 -25.55%

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