[PHARMA] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 0.59%
YoY- -3.11%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 798,952 621,316 607,266 538,640 437,648 357,093 0 -100.00%
PBT 79,352 64,236 66,510 48,920 41,158 28,606 0 -100.00%
Tax -29,396 -22,554 -25,761 -18,716 -9,984 -5,456 0 -100.00%
NP 49,956 41,681 40,749 30,204 31,174 23,150 0 -100.00%
-
NP to SH 49,956 41,681 40,749 30,204 31,174 23,150 0 -100.00%
-
Tax Rate 37.05% 35.11% 38.73% 38.26% 24.26% 19.07% - -
Total Cost 748,996 579,634 566,517 508,436 406,473 333,942 0 -100.00%
-
Net Worth 255,778 211,412 172,567 152,020 130,893 83,641 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - 8,015 1,667 - - - - -
Div Payout % - 19.23% 4.09% - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 255,778 211,412 172,567 152,020 130,893 83,641 0 -100.00%
NOSH 101,098 100,195 50,019 50,006 49,959 37,339 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 6.25% 6.71% 6.71% 5.61% 7.12% 6.48% 0.00% -
ROE 19.53% 19.72% 23.61% 19.87% 23.82% 27.68% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 790.27 620.10 1,214.06 1,077.14 876.01 956.33 0.00 -100.00%
EPS 49.41 41.60 81.47 60.40 62.40 62.00 0.00 -100.00%
DPS 0.00 8.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.11 3.45 3.04 2.62 2.24 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 49,928
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 55.44 43.11 42.14 37.37 30.37 24.78 0.00 -100.00%
EPS 3.47 2.89 2.83 2.10 2.16 1.61 0.00 -100.00%
DPS 0.00 0.56 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.1775 0.1467 0.1197 0.1055 0.0908 0.058 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - - -
Price 4.77 4.55 7.68 5.73 8.64 0.00 0.00 -
P/RPS 0.60 0.73 0.63 0.53 0.99 0.00 0.00 -100.00%
P/EPS 9.65 10.94 9.43 9.49 13.85 0.00 0.00 -100.00%
EY 10.36 9.14 10.61 10.54 7.22 0.00 0.00 -100.00%
DY 0.00 1.76 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.16 2.23 1.88 3.30 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 26/11/04 14/11/03 22/11/02 26/11/01 27/11/00 30/11/99 - -
Price 4.77 5.00 7.36 6.82 9.05 0.00 0.00 -
P/RPS 0.60 0.81 0.61 0.63 1.03 0.00 0.00 -100.00%
P/EPS 9.65 12.02 9.03 11.29 14.50 0.00 0.00 -100.00%
EY 10.36 8.32 11.07 8.86 6.90 0.00 0.00 -100.00%
DY 0.00 1.60 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.37 2.13 2.24 3.45 0.00 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