[PHARMA] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -18.58%
YoY- -19.95%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 353,465 300,231 251,133 242,784 178,644 155,262 157,420 14.41%
PBT 21,088 12,181 8,266 14,312 16,264 13,347 16,866 3.79%
Tax -7,631 -4,964 -2,182 -5,238 -5,382 -4,958 -5,719 4.91%
NP 13,457 7,217 6,084 9,074 10,882 8,389 11,147 3.18%
-
NP to SH 13,107 6,640 5,663 8,711 10,882 8,389 11,147 2.73%
-
Tax Rate 36.19% 40.75% 26.40% 36.60% 33.09% 37.15% 33.91% -
Total Cost 340,008 293,014 245,049 233,710 167,762 146,873 146,273 15.07%
-
Net Worth 362,716 314,357 316,871 256,928 240,475 194,744 159,457 14.66%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 19,259 16,038 12,310 10,748 4,546 - - -
Div Payout % 146.94% 241.55% 217.39% 123.38% 41.78% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 362,716 314,357 316,871 256,928 240,475 194,744 159,457 14.66%
NOSH 106,995 106,924 107,051 102,361 101,039 99,869 49,986 13.51%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.81% 2.40% 2.42% 3.74% 6.09% 5.40% 7.08% -
ROE 3.61% 2.11% 1.79% 3.39% 4.53% 4.31% 6.99% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 330.35 280.79 234.59 237.18 176.81 155.47 314.92 0.79%
EPS 12.25 6.21 5.29 8.51 10.77 8.40 22.30 -9.49%
DPS 18.00 15.00 11.50 10.50 4.50 0.00 0.00 -
NAPS 3.39 2.94 2.96 2.51 2.38 1.95 3.19 1.01%
Adjusted Per Share Value based on latest NOSH - 102,361
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 24.52 20.83 17.42 16.85 12.40 10.77 10.92 14.41%
EPS 0.91 0.46 0.39 0.60 0.76 0.58 0.77 2.82%
DPS 1.34 1.11 0.85 0.75 0.32 0.00 0.00 -
NAPS 0.2517 0.2181 0.2199 0.1783 0.1669 0.1351 0.1106 14.67%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.27 3.53 4.51 4.53 4.82 4.07 7.32 -
P/RPS 0.99 1.26 1.92 1.91 2.73 2.62 2.32 -13.22%
P/EPS 26.69 56.84 85.26 53.23 44.75 48.45 32.83 -3.38%
EY 3.75 1.76 1.17 1.88 2.23 2.06 3.05 3.50%
DY 5.50 4.25 2.55 2.32 0.93 0.00 0.00 -
P/NAPS 0.96 1.20 1.52 1.80 2.03 2.09 2.29 -13.47%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 14/08/08 17/08/07 16/08/06 18/08/05 06/08/04 19/08/03 26/08/02 -
Price 3.44 3.44 4.00 5.00 4.64 4.73 7.86 -
P/RPS 1.04 1.23 1.71 2.11 2.62 3.04 2.50 -13.58%
P/EPS 28.08 55.39 75.61 58.75 43.08 56.31 35.25 -3.71%
EY 3.56 1.81 1.32 1.70 2.32 1.78 2.84 3.83%
DY 5.23 4.36 2.88 2.10 0.97 0.00 0.00 -
P/NAPS 1.01 1.17 1.35 1.99 1.95 2.43 2.46 -13.77%

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