[PHARMA] YoY Cumulative 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- 72.03%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 501,887 470,656 369,949 309,787 298,096 262,703 210,047 15.61%
PBT 17,177 32,561 36,933 31,260 30,358 23,650 20,802 -3.13%
Tax -5,364 -11,470 -13,667 -11,225 -11,869 -8,636 -4,633 2.47%
NP 11,813 21,091 23,266 20,035 18,489 15,014 16,169 -5.09%
-
NP to SH 10,935 19,410 23,266 20,035 18,489 15,014 16,169 -6.30%
-
Tax Rate 31.23% 35.23% 37.00% 35.91% 39.10% 36.52% 22.27% -
Total Cost 490,074 449,565 346,683 289,752 279,607 247,689 193,878 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 12,298 10,726 4,542 - - - - -
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 3.45% 7.57% 9.68% 10.26% 11.60% 10.42% 13.08% -
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 469.31 460.71 366.51 309.25 596.55 524.92 419.60 1.88%
EPS 10.22 19.00 23.05 20.00 37.00 30.00 32.30 -17.44%
DPS 11.50 10.50 4.50 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 34.82 32.66 25.67 21.49 20.68 18.23 14.57 15.61%
EPS 0.76 1.35 1.61 1.39 1.28 1.04 1.12 -6.25%
DPS 0.85 0.74 0.32 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 0.96 0.98 1.32 1.32 1.23 1.21 2.14 -12.50%
P/EPS 44.11 23.84 20.91 20.35 19.78 21.20 27.86 7.95%
EY 2.27 4.19 4.78 4.91 5.05 4.72 3.59 -7.35%
DY 2.55 2.32 0.93 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 0.85 1.09 1.27 1.53 1.32 1.30 2.21 -14.71%
P/EPS 39.12 26.32 20.13 23.65 21.24 22.73 28.70 5.29%
EY 2.56 3.80 4.97 4.23 4.71 4.40 3.48 -4.98%
DY 2.88 2.10 0.97 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