[PHARMA] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 65.3%
YoY- 34.91%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 692,222 599,214 465,987 455,450 403,980 328,236 267,820 -1.00%
PBT 41,415 59,514 48,177 49,883 36,690 30,869 21,455 -0.69%
Tax -13,462 -22,047 -16,916 -19,321 -14,037 -7,488 -4,092 -1.25%
NP 27,953 37,467 31,261 30,562 22,653 23,381 17,363 -0.50%
-
NP to SH 25,890 37,467 31,261 30,562 22,653 23,381 17,363 -0.42%
-
Tax Rate 32.51% 37.05% 35.11% 38.73% 38.26% 24.26% 19.07% -
Total Cost 664,269 561,747 434,726 424,888 381,327 304,855 250,457 -1.03%
-
Net Worth 272,364 255,778 211,412 172,567 152,020 130,893 83,641 -1.24%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 14,389 - 6,011 1,250 - - - -100.00%
Div Payout % 55.58% - 19.23% 4.09% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 272,364 255,778 211,412 172,567 152,020 130,893 83,641 -1.24%
NOSH 102,778 101,098 100,195 50,019 50,006 49,959 37,339 -1.07%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.04% 6.25% 6.71% 6.71% 5.61% 7.12% 6.48% -
ROE 9.51% 14.65% 14.79% 17.71% 14.90% 17.86% 20.76% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 673.51 592.70 465.08 910.54 807.85 657.01 717.25 0.06%
EPS 25.19 37.06 31.20 61.10 45.30 46.80 46.50 0.65%
DPS 14.00 0.00 6.00 2.50 0.00 0.00 0.00 -100.00%
NAPS 2.65 2.53 2.11 3.45 3.04 2.62 2.24 -0.17%
Adjusted Per Share Value based on latest NOSH - 50,095
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 48.03 41.58 32.33 31.60 28.03 22.77 18.58 -1.00%
EPS 1.80 2.60 2.17 2.12 1.57 1.62 1.20 -0.43%
DPS 1.00 0.00 0.42 0.09 0.00 0.00 0.00 -100.00%
NAPS 0.189 0.1775 0.1467 0.1197 0.1055 0.0908 0.058 -1.24%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 4.95 4.77 4.55 7.68 5.73 8.64 0.00 -
P/RPS 0.73 0.80 0.98 0.84 0.71 1.32 0.00 -100.00%
P/EPS 19.65 12.87 14.58 12.57 12.65 18.46 0.00 -100.00%
EY 5.09 7.77 6.86 7.96 7.91 5.42 0.00 -100.00%
DY 2.83 0.00 1.32 0.33 0.00 0.00 0.00 -100.00%
P/NAPS 1.87 1.89 2.16 2.23 1.88 3.30 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/05 26/11/04 14/11/03 22/11/02 26/11/01 27/11/00 30/11/99 -
Price 4.82 4.77 5.00 7.36 6.82 9.05 0.00 -
P/RPS 0.72 0.80 1.08 0.81 0.84 1.38 0.00 -100.00%
P/EPS 19.13 12.87 16.03 12.05 15.06 19.34 0.00 -100.00%
EY 5.23 7.77 6.24 8.30 6.64 5.17 0.00 -100.00%
DY 2.90 0.00 1.20 0.34 0.00 0.00 0.00 -100.00%
P/NAPS 1.82 1.89 2.37 2.13 2.24 3.45 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