[PHARMA] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -19.2%
YoY- -50.29%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 371,432 334,337 329,962 314,288 334,700 289,040 221,566 8.98%
PBT 15,646 15,405 9,427 17,641 31,915 10,675 8,854 9.94%
Tax -4,687 -6,970 -3,032 -6,593 -10,354 -5,279 -1,962 15.61%
NP 10,959 8,435 6,395 11,048 21,561 5,396 6,892 8.03%
-
NP to SH 10,811 8,586 6,059 10,590 21,302 5,039 6,480 8.90%
-
Tax Rate 29.96% 45.25% 32.16% 37.37% 32.44% 49.45% 22.16% -
Total Cost 360,473 325,902 323,567 303,240 313,139 283,644 214,674 9.01%
-
Net Worth 464,092 424,488 407,858 374,393 335,784 323,095 275,634 9.06%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 28,903 - - - 3,640 -
Div Payout % - - 477.03% - - - 56.18% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 464,092 424,488 407,858 374,393 335,784 323,095 275,634 9.06%
NOSH 106,933 106,924 107,049 106,969 106,937 106,985 104,012 0.46%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.95% 2.52% 1.94% 3.52% 6.44% 1.87% 3.11% -
ROE 2.33% 2.02% 1.49% 2.83% 6.34% 1.56% 2.35% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 347.35 312.69 308.23 293.81 312.99 270.17 213.02 8.48%
EPS 10.11 8.03 5.66 9.90 19.92 4.71 6.23 8.39%
DPS 0.00 0.00 27.00 0.00 0.00 0.00 3.50 -
NAPS 4.34 3.97 3.81 3.50 3.14 3.02 2.65 8.56%
Adjusted Per Share Value based on latest NOSH - 106,969
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 25.77 23.20 22.89 21.81 23.22 20.06 15.37 8.99%
EPS 0.75 0.60 0.42 0.73 1.48 0.35 0.45 8.88%
DPS 0.00 0.00 2.01 0.00 0.00 0.00 0.25 -
NAPS 0.322 0.2945 0.283 0.2598 0.233 0.2242 0.1912 9.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.90 4.98 4.09 3.24 3.27 3.98 4.95 -
P/RPS 1.70 1.59 1.33 1.10 1.04 1.47 2.32 -5.04%
P/EPS 58.36 62.02 72.26 32.73 16.42 84.50 79.45 -5.00%
EY 1.71 1.61 1.38 3.06 6.09 1.18 1.26 5.21%
DY 0.00 0.00 6.60 0.00 0.00 0.00 0.71 -
P/NAPS 1.36 1.25 1.07 0.93 1.04 1.32 1.87 -5.16%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 01/11/11 04/11/10 13/11/09 24/11/08 22/11/07 13/11/06 22/11/05 -
Price 5.90 4.92 3.93 3.35 3.42 3.65 4.82 -
P/RPS 1.70 1.57 1.28 1.14 1.09 1.35 2.26 -4.63%
P/EPS 58.36 61.27 69.43 33.84 17.17 77.49 77.37 -4.58%
EY 1.71 1.63 1.44 2.96 5.82 1.29 1.29 4.80%
DY 0.00 0.00 6.87 0.00 0.00 0.00 0.73 -
P/NAPS 1.36 1.24 1.03 0.96 1.09 1.21 1.82 -4.73%

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