[PHARMA] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.02%
YoY- 2.29%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,054,569 922,962 798,952 621,316 607,266 538,640 437,648 15.77%
PBT 37,136 55,220 79,352 64,236 66,510 48,920 41,158 -1.69%
Tax -14,190 -17,949 -29,396 -22,554 -25,761 -18,716 -9,984 6.03%
NP 22,945 37,270 49,956 41,681 40,749 30,204 31,174 -4.97%
-
NP to SH 21,298 34,520 49,956 41,681 40,749 30,204 31,174 -6.14%
-
Tax Rate 38.21% 32.50% 37.05% 35.11% 38.73% 38.26% 24.26% -
Total Cost 1,031,624 885,692 748,996 579,634 566,517 508,436 406,473 16.78%
-
Net Worth 323,006 272,364 255,778 211,412 172,567 152,020 130,893 16.23%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 16,399 19,185 - 8,015 1,667 - - -
Div Payout % 77.00% 55.58% - 19.23% 4.09% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 323,006 272,364 255,778 211,412 172,567 152,020 130,893 16.23%
NOSH 106,955 102,778 101,098 100,195 50,019 50,006 49,959 13.52%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.18% 4.04% 6.25% 6.71% 6.71% 5.61% 7.12% -
ROE 6.59% 12.67% 19.53% 19.72% 23.61% 19.87% 23.82% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 985.99 898.01 790.27 620.10 1,214.06 1,077.14 876.01 1.98%
EPS 19.91 33.59 49.41 41.60 81.47 60.40 62.40 -17.32%
DPS 15.33 18.67 0.00 8.00 3.33 0.00 0.00 -
NAPS 3.02 2.65 2.53 2.11 3.45 3.04 2.62 2.39%
Adjusted Per Share Value based on latest NOSH - 100,232
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 73.17 64.04 55.44 43.11 42.14 37.37 30.37 15.77%
EPS 1.48 2.40 3.47 2.89 2.83 2.10 2.16 -6.10%
DPS 1.14 1.33 0.00 0.56 0.12 0.00 0.00 -
NAPS 0.2241 0.189 0.1775 0.1467 0.1197 0.1055 0.0908 16.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 3.98 4.95 4.77 4.55 7.68 5.73 8.64 -
P/RPS 0.40 0.55 0.60 0.73 0.63 0.53 0.99 -14.01%
P/EPS 19.99 14.74 9.65 10.94 9.43 9.49 13.85 6.30%
EY 5.00 6.79 10.36 9.14 10.61 10.54 7.22 -5.93%
DY 3.85 3.77 0.00 1.76 0.43 0.00 0.00 -
P/NAPS 1.32 1.87 1.89 2.16 2.23 1.88 3.30 -14.15%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/11/06 22/11/05 26/11/04 14/11/03 22/11/02 26/11/01 27/11/00 -
Price 3.65 4.82 4.77 5.00 7.36 6.82 9.05 -
P/RPS 0.37 0.54 0.60 0.81 0.61 0.63 1.03 -15.68%
P/EPS 18.33 14.35 9.65 12.02 9.03 11.29 14.50 3.98%
EY 5.46 6.97 10.36 8.32 11.07 8.86 6.90 -3.82%
DY 4.20 3.87 0.00 1.60 0.45 0.00 0.00 -
P/NAPS 1.21 1.82 1.89 2.37 2.13 2.24 3.45 -16.01%

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