[PHARMA] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -13.98%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,003,774 941,312 739,898 619,574 596,192 525,406 420,094 15.61%
PBT 34,354 65,122 73,866 62,520 60,716 47,300 41,604 -3.13%
Tax -10,728 -22,940 -27,334 -22,450 -23,738 -17,272 -9,266 2.47%
NP 23,626 42,182 46,532 40,070 36,978 30,028 32,338 -5.09%
-
NP to SH 21,870 38,820 46,532 40,070 36,978 30,028 32,338 -6.30%
-
Tax Rate 31.23% 35.23% 37.00% 35.91% 39.10% 36.52% 22.27% -
Total Cost 980,148 899,130 693,366 579,504 559,214 495,378 387,756 16.70%
-
Net Worth 316,549 256,416 240,230 195,341 159,405 144,134 123,645 16.95%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 24,596 21,453 9,084 - - - - -
Div Payout % 112.47% 55.26% 19.52% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 316,549 256,416 240,230 195,341 159,405 144,134 123,645 16.95%
NOSH 106,942 102,157 100,937 100,175 49,970 50,046 50,058 13.48%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.35% 4.48% 6.29% 6.47% 6.20% 5.72% 7.70% -
ROE 6.91% 15.14% 19.37% 20.51% 23.20% 20.83% 26.15% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 938.61 921.43 733.03 618.49 1,193.09 1,049.83 839.20 1.88%
EPS 20.44 38.00 46.10 40.00 74.00 60.00 64.60 -17.44%
DPS 23.00 21.00 9.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.51 2.38 1.95 3.19 2.88 2.47 3.06%
Adjusted Per Share Value based on latest NOSH - 99,869
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 69.65 65.31 51.34 42.99 41.37 36.45 29.15 15.61%
EPS 1.52 2.69 3.23 2.78 2.57 2.08 2.24 -6.25%
DPS 1.71 1.49 0.63 0.00 0.00 0.00 0.00 -
NAPS 0.2196 0.1779 0.1667 0.1355 0.1106 0.10 0.0858 16.94%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.51 4.53 4.82 4.07 7.32 6.36 9.00 -
P/RPS 0.48 0.49 0.66 0.66 0.61 0.61 1.07 -12.50%
P/EPS 22.05 11.92 10.46 10.18 9.89 10.60 13.93 7.95%
EY 4.53 8.39 9.56 9.83 10.11 9.43 7.18 -7.38%
DY 5.10 4.64 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.80 2.03 2.09 2.29 2.21 3.64 -13.53%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 18/08/05 06/08/04 19/08/03 26/08/02 29/08/01 25/08/00 -
Price 4.00 5.00 4.64 4.73 7.86 6.82 9.27 -
P/RPS 0.43 0.54 0.63 0.76 0.66 0.65 1.10 -14.48%
P/EPS 19.56 13.16 10.07 11.83 10.62 11.37 14.35 5.29%
EY 5.11 7.60 9.94 8.46 9.41 8.80 6.97 -5.03%
DY 5.75 4.20 1.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.99 1.95 2.43 2.46 2.37 3.75 -15.65%

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