[PHARMA] YoY Cumulative 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- 50.88%
YoY- -3.11%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 599,214 465,987 455,450 403,980 328,236 267,820 0 -100.00%
PBT 59,514 48,177 49,883 36,690 30,869 21,455 0 -100.00%
Tax -22,047 -16,916 -19,321 -14,037 -7,488 -4,092 0 -100.00%
NP 37,467 31,261 30,562 22,653 23,381 17,363 0 -100.00%
-
NP to SH 37,467 31,261 30,562 22,653 23,381 17,363 0 -100.00%
-
Tax Rate 37.05% 35.11% 38.73% 38.26% 24.26% 19.07% - -
Total Cost 561,747 434,726 424,888 381,327 304,855 250,457 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 - 6,011 1,250 - - - - -
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 14.65% 14.79% 17.71% 14.90% 17.86% 20.76% 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 592.70 465.08 910.54 807.85 657.01 717.25 0.00 -100.00%
EPS 37.06 31.20 61.10 45.30 46.80 46.50 0.00 -100.00%
DPS 0.00 6.00 2.50 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 41.58 32.33 31.60 28.03 22.77 18.58 0.00 -100.00%
EPS 2.60 2.17 2.12 1.57 1.62 1.20 0.00 -100.00%
DPS 0.00 0.42 0.09 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 0.80 0.98 0.84 0.71 1.32 0.00 0.00 -100.00%
P/EPS 12.87 14.58 12.57 12.65 18.46 0.00 0.00 -100.00%
EY 7.77 6.86 7.96 7.91 5.42 0.00 0.00 -100.00%
DY 0.00 1.32 0.33 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 0.80 1.08 0.81 0.84 1.38 0.00 0.00 -100.00%
P/EPS 12.87 16.03 12.05 15.06 19.34 0.00 0.00 -100.00%
EY 7.77 6.24 8.30 6.64 5.17 0.00 0.00 -100.00%
DY 0.00 1.20 0.34 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