[PHARMA] YoY Cumulative 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- 56.03%
YoY- 2.29%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 790,927 692,222 599,214 465,987 455,450 403,980 328,236 15.77%
PBT 27,852 41,415 59,514 48,177 49,883 36,690 30,869 -1.69%
Tax -10,643 -13,462 -22,047 -16,916 -19,321 -14,037 -7,488 6.03%
NP 17,209 27,953 37,467 31,261 30,562 22,653 23,381 -4.97%
-
NP to SH 15,974 25,890 37,467 31,261 30,562 22,653 23,381 -6.14%
-
Tax Rate 38.21% 32.51% 37.05% 35.11% 38.73% 38.26% 24.26% -
Total Cost 773,718 664,269 561,747 434,726 424,888 381,327 304,855 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 12,299 14,389 - 6,011 1,250 - - -
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 4.95% 9.51% 14.65% 14.79% 17.71% 14.90% 17.86% -
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 739.49 673.51 592.70 465.08 910.54 807.85 657.01 1.98%
EPS 14.93 25.19 37.06 31.20 61.10 45.30 46.80 -17.33%
DPS 11.50 14.00 0.00 6.00 2.50 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 54.88 48.03 41.58 32.33 31.60 28.03 22.77 15.78%
EPS 1.11 1.80 2.60 2.17 2.12 1.57 1.62 -6.10%
DPS 0.85 1.00 0.00 0.42 0.09 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 0.54 0.73 0.80 0.98 0.84 0.71 1.32 -13.83%
P/EPS 26.65 19.65 12.87 14.58 12.57 12.65 18.46 6.30%
EY 3.75 5.09 7.77 6.86 7.96 7.91 5.42 -5.95%
DY 2.89 2.83 0.00 1.32 0.33 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 0.49 0.72 0.80 1.08 0.81 0.84 1.38 -15.84%
P/EPS 24.44 19.13 12.87 16.03 12.05 15.06 19.34 3.97%
EY 4.09 5.23 7.77 6.24 8.30 6.64 5.17 -3.82%
DY 3.15 2.90 0.00 1.20 0.34 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