[PHARMA] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 29.7%
YoY- 71.66%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 2,122,933 1,946,639 1,812,346 1,520,981 1,378,348 1,300,796 1,305,646 8.43%
PBT 125,580 92,997 103,313 73,186 45,462 81,436 90,599 5.58%
Tax -31,355 -36,236 -40,108 -20,401 -15,152 -19,709 -29,190 1.19%
NP 94,225 56,761 63,205 52,785 30,310 61,727 61,409 7.39%
-
NP to SH 93,844 55,200 61,710 52,157 30,384 60,191 60,031 7.72%
-
Tax Rate 24.97% 38.96% 38.82% 27.88% 33.33% 24.20% 32.22% -
Total Cost 2,028,708 1,889,878 1,749,141 1,468,196 1,348,038 1,239,069 1,244,237 8.48%
-
Net Worth 525,526 486,754 471,886 514,273 421,524 431,158 388,297 5.17%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 72,486 41,477 41,187 35,304 10,698 39,585 28,881 16.56%
Div Payout % 77.24% 75.14% 66.74% 67.69% 35.21% 65.77% 48.11% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 525,526 486,754 471,886 514,273 421,524 431,158 388,297 5.17%
NOSH 258,880 258,911 117,677 117,682 106,985 106,987 106,968 15.86%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.44% 2.92% 3.49% 3.47% 2.20% 4.75% 4.70% -
ROE 17.86% 11.34% 13.08% 10.14% 7.21% 13.96% 15.46% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 820.05 751.85 1,540.10 1,292.44 1,288.35 1,215.84 1,220.58 -6.41%
EPS 36.25 21.32 52.44 44.32 28.40 56.26 56.12 -7.02%
DPS 28.00 16.02 35.00 30.00 10.00 37.00 27.00 0.60%
NAPS 2.03 1.88 4.01 4.37 3.94 4.03 3.63 -9.22%
Adjusted Per Share Value based on latest NOSH - 117,655
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 147.30 135.07 125.75 105.53 95.64 90.26 90.59 8.43%
EPS 6.51 3.83 4.28 3.62 2.11 4.18 4.17 7.70%
DPS 5.03 2.88 2.86 2.45 0.74 2.75 2.00 16.60%
NAPS 0.3646 0.3377 0.3274 0.3568 0.2925 0.2992 0.2694 5.17%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.58 4.45 8.10 5.36 5.31 4.00 3.36 -
P/RPS 0.56 0.59 0.53 0.41 0.41 0.33 0.28 12.24%
P/EPS 12.63 20.87 15.45 12.09 18.70 7.11 5.99 13.23%
EY 7.91 4.79 6.47 8.27 5.35 14.07 16.70 -11.70%
DY 6.11 3.60 4.32 5.60 1.88 9.25 8.04 -4.46%
P/NAPS 2.26 2.37 2.02 1.23 1.35 0.99 0.93 15.94%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 23/02/15 24/02/14 18/02/13 22/02/12 25/02/11 19/02/10 27/02/09 -
Price 5.28 4.29 7.80 5.90 5.35 4.05 2.73 -
P/RPS 0.64 0.57 0.51 0.46 0.42 0.33 0.22 19.46%
P/EPS 14.57 20.12 14.87 13.31 18.84 7.20 4.86 20.06%
EY 6.87 4.97 6.72 7.51 5.31 13.89 20.56 -16.69%
DY 5.30 3.73 4.49 5.08 1.87 9.14 9.89 -9.87%
P/NAPS 2.60 2.28 1.95 1.35 1.36 1.00 0.75 23.01%

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