[PHARMA] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 100.31%
YoY- -43.66%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 646,928 663,115 556,466 501,887 470,656 369,949 309,787 13.04%
PBT 44,521 48,462 22,411 17,177 32,561 36,933 31,260 6.06%
Tax -11,305 -16,023 -8,701 -5,364 -11,470 -13,667 -11,225 0.11%
NP 33,216 32,439 13,710 11,813 21,091 23,266 20,035 8.78%
-
NP to SH 32,219 31,652 12,709 10,935 19,410 23,266 20,035 8.23%
-
Tax Rate 25.39% 33.06% 38.82% 31.23% 35.23% 37.00% 35.91% -
Total Cost 613,712 630,676 542,756 490,074 449,565 346,683 289,752 13.31%
-
Net Worth 400,063 362,623 314,515 316,549 256,416 240,230 195,341 12.67%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 28,881 19,254 16,046 12,298 10,726 4,542 - -
Div Payout % 89.64% 60.83% 126.26% 112.47% 55.26% 19.52% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 400,063 362,623 314,515 316,549 256,416 240,230 195,341 12.67%
NOSH 106,968 106,968 106,978 106,942 102,157 100,937 100,175 1.09%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.13% 4.89% 2.46% 2.35% 4.48% 6.29% 6.47% -
ROE 8.05% 8.73% 4.04% 3.45% 7.57% 9.68% 10.26% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 604.78 619.92 520.17 469.31 460.71 366.51 309.25 11.81%
EPS 30.12 29.59 11.88 10.22 19.00 23.05 20.00 7.05%
DPS 27.00 18.00 15.00 11.50 10.50 4.50 0.00 -
NAPS 3.74 3.39 2.94 2.96 2.51 2.38 1.95 11.45%
Adjusted Per Share Value based on latest NOSH - 107,051
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 44.89 46.01 38.61 34.82 32.66 25.67 21.49 13.04%
EPS 2.24 2.20 0.88 0.76 1.35 1.61 1.39 8.26%
DPS 2.00 1.34 1.11 0.85 0.74 0.32 0.00 -
NAPS 0.2776 0.2516 0.2182 0.2196 0.1779 0.1667 0.1355 12.68%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.80 3.27 3.53 4.51 4.53 4.82 4.07 -
P/RPS 0.63 0.53 0.68 0.96 0.98 1.32 1.32 -11.58%
P/EPS 12.62 11.05 29.71 44.11 23.84 20.91 20.35 -7.64%
EY 7.93 9.05 3.37 2.27 4.19 4.78 4.91 8.30%
DY 7.11 5.50 4.25 2.55 2.32 0.93 0.00 -
P/NAPS 1.02 0.96 1.20 1.52 1.80 2.03 2.09 -11.25%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 14/08/08 17/08/07 16/08/06 18/08/05 06/08/04 19/08/03 -
Price 4.00 3.44 3.44 4.00 5.00 4.64 4.73 -
P/RPS 0.66 0.55 0.66 0.85 1.09 1.27 1.53 -13.06%
P/EPS 13.28 11.63 28.96 39.12 26.32 20.13 23.65 -9.16%
EY 7.53 8.60 3.45 2.56 3.80 4.97 4.23 10.07%
DY 6.75 5.23 4.36 2.88 2.10 0.97 0.00 -
P/NAPS 1.07 1.01 1.17 1.35 1.99 1.95 2.43 -12.76%

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