[PHARMA] YoY Annual (Unaudited) Result on 31-Dec-2001 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
YoY- 24.18%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 799,991 632,604 585,237 543,496 427,591 356,382 0 -100.00%
PBT 81,778 66,841 61,170 51,604 38,696 26,486 0 -100.00%
Tax -30,943 -26,085 -23,829 -20,800 -13,891 -5,808 0 -100.00%
NP 50,835 40,756 37,341 30,804 24,805 20,678 0 -100.00%
-
NP to SH 50,835 40,756 37,341 30,804 24,805 20,678 0 -100.00%
-
Tax Rate 37.84% 39.03% 38.96% 40.31% 35.90% 21.93% - -
Total Cost 749,156 591,848 547,896 512,692 402,786 335,704 0 -100.00%
-
Net Worth 263,393 222,305 180,197 160,520 131,437 105,387 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 15,195 12,016 8,509 3,750 2,498 - - -100.00%
Div Payout % 29.89% 29.48% 22.79% 12.18% 10.07% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 263,393 222,305 180,197 160,520 131,437 105,387 0 -100.00%
NOSH 101,305 100,137 100,109 50,006 49,976 49,946 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 6.35% 6.44% 6.38% 5.67% 5.80% 5.80% 0.00% -
ROE 19.30% 18.33% 20.72% 19.19% 18.87% 19.62% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 789.68 631.73 584.59 1,086.85 855.59 713.52 0.00 -100.00%
EPS 50.18 40.70 37.30 61.60 49.60 41.40 0.00 -100.00%
DPS 15.00 12.00 8.50 7.50 5.00 0.00 0.00 -100.00%
NAPS 2.60 2.22 1.80 3.21 2.63 2.11 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 50,006
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 55.51 43.89 40.61 37.71 29.67 24.73 0.00 -100.00%
EPS 3.53 2.83 2.59 2.14 1.72 1.43 0.00 -100.00%
DPS 1.05 0.83 0.59 0.26 0.17 0.00 0.00 -100.00%
NAPS 0.1828 0.1542 0.125 0.1114 0.0912 0.0731 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 5.27 4.82 3.80 7.27 8.50 0.00 0.00 -
P/RPS 0.67 0.76 0.65 0.67 0.99 0.00 0.00 -100.00%
P/EPS 10.50 11.84 10.19 11.80 17.13 0.00 0.00 -100.00%
EY 9.52 8.44 9.82 8.47 5.84 0.00 0.00 -100.00%
DY 2.85 2.49 2.24 1.03 0.59 0.00 0.00 -100.00%
P/NAPS 2.03 2.17 2.11 2.26 3.23 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 23/02/05 19/02/04 10/04/03 20/02/02 27/02/01 29/02/00 - -
Price 4.95 5.23 3.62 6.77 7.45 6.73 0.00 -
P/RPS 0.63 0.83 0.62 0.62 0.87 0.94 0.00 -100.00%
P/EPS 9.86 12.85 9.71 10.99 15.01 16.26 0.00 -100.00%
EY 10.14 7.78 10.30 9.10 6.66 6.15 0.00 -100.00%
DY 3.03 2.29 2.35 1.11 0.67 0.00 0.00 -100.00%
P/NAPS 1.90 2.36 2.01 2.11 2.83 3.19 0.00 -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
Post a Comment