[PHARMA] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

17-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 9.41%

YoY- 17.25%

Quarter Report

pharmaniaga_bursa_0706 (2).pdf

Latest QR

Upcoming QR

PHARMA's Result

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	350,335	333,212	353,465	300,231	251,133	242,784	178,644	11.87%
YoY %	5.14%	-5.73%	17.73%	19.55%	3.44%	35.90%	-	-
Horiz. %	196.11%	186.52%	197.86%	168.06%	140.58%	135.90%	100.00%	-
PBT	20,327	24,337	21,088	12,181	8,266	14,312	16,264	3.78%
YoY %	-16.48%	15.41%	73.12%	47.36%	-42.24%	-12.00%	-	-
Horiz. %	124.98%	149.64%	129.66%	74.90%	50.82%	88.00%	100.00%	-
Tax	-5,809	-5,814	-7,631	-4,964	-2,182	-5,238	-5,382	1.28%
YoY %	0.09%	23.81%	-53.73%	-127.50%	58.34%	2.68%	-	-
Horiz. %	107.93%	108.03%	141.79%	92.23%	40.54%	97.32%	100.00%	-
NP	14,518	18,523	13,457	7,217	6,084	9,074	10,882	4.91%
YoY %	-21.62%	37.65%	86.46%	18.62%	-32.95%	-16.61%	-	-
Horiz. %	133.41%	170.22%	123.66%	66.32%	55.91%	83.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,747	17,697	13,107	6,640	5,663	8,711	10,882	5.19%
YoY %	-16.67%	35.02%	97.39%	17.25%	-34.99%	-19.95%	-	-
Horiz. %	135.52%	162.63%	120.45%	61.02%	52.04%	80.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.58%	23.89%	36.19%	40.75%	26.40%	36.60%	33.09%	-
YoY %	19.63%	-33.99%	-11.19%	54.36%	-27.87%	10.61%	-	-
Horiz. %	86.37%	72.20%	109.37%	123.15%	79.78%	110.61%	100.00%	-
Total Cost	335,817	314,689	340,008	293,014	245,049	233,710	167,762	12.25%
YoY %	6.71%	-7.45%	16.04%	19.57%	4.85%	39.31%	-	-
Horiz. %	200.17%	187.58%	202.67%	174.66%	146.07%	139.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	417,065	400,161	362,716	314,357	316,871	256,928	240,475	9.60%
YoY %	4.22%	10.32%	15.38%	-0.79%	23.33%	6.84%	-	-
Horiz. %	173.43%	166.40%	150.83%	130.72%	131.77%	106.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	50,261	28,888	19,259	16,038	12,310	10,748	4,546	49.22%
YoY %	73.99%	50.00%	20.08%	30.28%	14.53%	136.43%	-	-
Horiz. %	1,105.61%	635.46%	423.65%	352.79%	270.79%	236.43%	100.00%	-
Div Payout %	340.83%	163.24%	146.94%	241.55%	217.39%	123.38%	41.78%	-
YoY %	108.79%	11.09%	-39.17%	11.11%	76.20%	195.31%	-	-
Horiz. %	815.77%	390.71%	351.70%	578.15%	520.32%	295.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	417,065	400,161	362,716	314,357	316,871	256,928	240,475	9.60%
YoY %	4.22%	10.32%	15.38%	-0.79%	23.33%	6.84%	-	-
Horiz. %	173.43%	166.40%	150.83%	130.72%	131.77%	106.84%	100.00%	-
NOSH	106,939	106,995	106,995	106,924	107,051	102,361	101,039	0.94%
YoY %	-0.05%	0.00%	0.07%	-0.12%	4.58%	1.31%	-	-
Horiz. %	105.84%	105.89%	105.89%	105.82%	105.95%	101.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	4.14%	5.56%	3.81%	2.40%	2.42%	3.74%	6.09%	-
YoY %	-25.54%	45.93%	58.75%	-0.83%	-35.29%	-38.59%	-	-
Horiz. %	67.98%	91.30%	62.56%	39.41%	39.74%	61.41%	100.00%	-
ROE	3.54%	4.42%	3.61%	2.11%	1.79%	3.39%	4.53%	-
YoY %	-19.91%	22.44%	71.09%	17.88%	-47.20%	-25.17%	-	-
Horiz. %	78.15%	97.57%	79.69%	46.58%	39.51%	74.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	327.60	311.43	330.35	280.79	234.59	237.18	176.81	10.82%
YoY %	5.19%	-5.73%	17.65%	19.69%	-1.09%	34.14%	-	-
Horiz. %	185.28%	176.14%	186.84%	158.81%	132.68%	134.14%	100.00%	-
EPS	13.79	16.54	12.25	6.21	5.29	8.51	10.77	4.20%
YoY %	-16.63%	35.02%	97.26%	17.39%	-37.84%	-20.98%	-	-
Horiz. %	128.04%	153.57%	113.74%	57.66%	49.12%	79.02%	100.00%	-
DPS	47.00	27.00	18.00	15.00	11.50	10.50	4.50	47.82%
YoY %	74.07%	50.00%	20.00%	30.43%	9.52%	133.33%	-	-
Horiz. %	1,044.44%	600.00%	400.00%	333.33%	255.56%	233.33%	100.00%	-
NAPS	3.90	3.74	3.39	2.94	2.96	2.51	2.38	8.57%
YoY %	4.28%	10.32%	15.31%	-0.68%	17.93%	5.46%	-	-
Horiz. %	163.87%	157.14%	142.44%	123.53%	124.37%	105.46%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 106,924
RPS	24.31	23.12	24.53	20.83	17.42	16.85	12.40	11.86%
YoY %	5.15%	-5.75%	17.76%	19.58%	3.38%	35.89%	-	-
Horiz. %	196.05%	186.45%	197.82%	167.98%	140.48%	135.89%	100.00%	-
EPS	1.02	1.23	0.91	0.46	0.39	0.60	0.76	5.02%
YoY %	-17.07%	35.16%	97.83%	17.95%	-35.00%	-21.05%	-	-
Horiz. %	134.21%	161.84%	119.74%	60.53%	51.32%	78.95%	100.00%	-
DPS	3.49	2.00	1.34	1.11	0.85	0.75	0.32	48.89%
YoY %	74.50%	49.25%	20.72%	30.59%	13.33%	134.38%	-	-
Horiz. %	1,090.62%	625.00%	418.75%	346.88%	265.62%	234.38%	100.00%	-
NAPS	0.2894	0.2777	0.2517	0.2181	0.2199	0.1783	0.1669	9.60%
YoY %	4.21%	10.33%	15.41%	-0.82%	23.33%	6.83%	-	-
Horiz. %	173.40%	166.39%	150.81%	130.68%	131.76%	106.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.98	3.80	3.27	3.53	4.51	4.53	4.82	-
P/RPS	1.52	1.22	0.99	1.26	1.92	1.91	2.73	-9.29%
YoY %	24.59%	23.23%	-21.43%	-34.38%	0.52%	-30.04%	-	-
Horiz. %	55.68%	44.69%	36.26%	46.15%	70.33%	69.96%	100.00%	-
P/EPS	36.11	22.97	26.69	56.84	85.26	53.23	44.75	-3.51%
YoY %	57.21%	-13.94%	-53.04%	-33.33%	60.17%	18.95%	-	-
Horiz. %	80.69%	51.33%	59.64%	127.02%	190.53%	118.95%	100.00%	-
EY	2.77	4.35	3.75	1.76	1.17	1.88	2.23	3.67%
YoY %	-36.32%	16.00%	113.07%	50.43%	-37.77%	-15.70%	-	-
Horiz. %	124.22%	195.07%	168.16%	78.92%	52.47%	84.30%	100.00%	-
DY	9.44	7.11	5.50	4.25	2.55	2.32	0.93	47.11%
YoY %	32.77%	29.27%	29.41%	66.67%	9.91%	149.46%	-	-
Horiz. %	1,015.05%	764.52%	591.40%	456.99%	274.19%	249.46%	100.00%	-
P/NAPS	1.28	1.02	0.96	1.20	1.52	1.80	2.03	-7.39%
YoY %	25.49%	6.25%	-20.00%	-21.05%	-15.56%	-11.33%	-	-
Horiz. %	63.05%	50.25%	47.29%	59.11%	74.88%	88.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	11/08/10	21/08/09	14/08/08	17/08/07	16/08/06	18/08/05	06/08/04	-
Price	4.95	4.00	3.44	3.44	4.00	5.00	4.64	-
P/RPS	1.51	1.28	1.04	1.23	1.71	2.11	2.62	-8.77%
YoY %	17.97%	23.08%	-15.45%	-28.07%	-18.96%	-19.47%	-	-
Horiz. %	57.63%	48.85%	39.69%	46.95%	65.27%	80.53%	100.00%	-
P/EPS	35.90	24.18	28.08	55.39	75.61	58.75	43.08	-2.99%
YoY %	48.47%	-13.89%	-49.30%	-26.74%	28.70%	36.37%	-	-
Horiz. %	83.33%	56.13%	65.18%	128.57%	175.51%	136.37%	100.00%	-
EY	2.79	4.14	3.56	1.81	1.32	1.70	2.32	3.12%
YoY %	-32.61%	16.29%	96.69%	37.12%	-22.35%	-26.72%	-	-
Horiz. %	120.26%	178.45%	153.45%	78.02%	56.90%	73.28%	100.00%	-
DY	9.49	6.75	5.23	4.36	2.88	2.10	0.97	46.22%
YoY %	40.59%	29.06%	19.95%	51.39%	37.14%	116.49%	-	-
Horiz. %	978.35%	695.88%	539.18%	449.48%	296.91%	216.49%	100.00%	-
P/NAPS	1.27	1.07	1.01	1.17	1.35	1.99	1.95	-6.89%
YoY %	18.69%	5.94%	-13.68%	-13.33%	-32.16%	2.05%	-	-
Horiz. %	65.13%	54.87%	51.79%	60.00%	69.23%	102.05%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos