[PHARMA] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -5.87%
YoY- 40.79%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 292,817 266,941 244,209 200,777 166,617 129,787 139,516 13.14%
PBT 23,572 -657 657 22,264 18,664 11,287 14,914 7.92%
Tax -7,125 -2,655 524 -8,896 -9,169 -4,508 -6,763 0.87%
NP 16,447 -3,312 1,181 13,368 9,495 6,779 8,151 12.40%
-
NP to SH 16,069 -3,680 1,012 13,368 9,495 6,779 8,151 11.97%
-
Tax Rate 30.23% - -79.76% 39.96% 49.13% 39.94% 45.35% -
Total Cost 276,370 270,253 243,028 187,409 157,122 123,008 131,365 13.19%
-
Net Worth 349,837 316,651 316,383 264,914 222,586 179,444 160,519 13.85%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 19,257 - - 10,698 12,031 2,492 3,750 31.33%
Div Payout % 119.84% - - 80.03% 126.72% 36.76% 46.01% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 349,837 316,651 316,383 264,914 222,586 179,444 160,519 13.85%
NOSH 106,984 106,976 106,526 101,890 100,263 99,691 50,006 13.50%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.62% -1.24% 0.48% 6.66% 5.70% 5.22% 5.84% -
ROE 4.59% -1.16% 0.32% 5.05% 4.27% 3.78% 5.08% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 273.70 249.53 229.25 197.05 166.18 130.19 279.00 -0.31%
EPS 15.02 -3.44 0.95 13.12 9.47 6.80 16.30 -1.35%
DPS 18.00 0.00 0.00 10.50 12.00 2.50 7.50 15.70%
NAPS 3.27 2.96 2.97 2.60 2.22 1.80 3.21 0.30%
Adjusted Per Share Value based on latest NOSH - 101,890
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.32 18.52 16.94 13.93 11.56 9.01 9.68 13.14%
EPS 1.11 -0.26 0.07 0.93 0.66 0.47 0.57 11.74%
DPS 1.34 0.00 0.00 0.74 0.83 0.17 0.26 31.41%
NAPS 0.2427 0.2197 0.2195 0.1838 0.1544 0.1245 0.1114 13.85%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.93 3.73 4.64 5.27 4.82 3.80 7.27 -
P/RPS 1.07 1.49 2.02 2.67 2.90 2.92 2.61 -13.80%
P/EPS 19.51 -108.43 488.42 40.17 50.90 55.88 44.60 -12.86%
EY 5.13 -0.92 0.20 2.49 1.96 1.79 2.24 14.80%
DY 6.14 0.00 0.00 1.99 2.49 0.66 1.03 34.63%
P/NAPS 0.90 1.26 1.56 2.03 2.17 2.11 2.26 -14.21%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 26/02/07 07/03/06 23/02/05 19/02/04 10/04/03 20/02/02 -
Price 2.98 3.65 4.73 4.95 5.23 3.62 6.77 -
P/RPS 1.09 1.46 2.06 2.51 3.15 2.78 2.43 -12.50%
P/EPS 19.84 -106.10 497.89 37.73 55.23 53.24 41.53 -11.57%
EY 5.04 -0.94 0.20 2.65 1.81 1.88 2.41 13.07%
DY 6.04 0.00 0.00 2.12 2.29 0.69 1.11 32.60%
P/NAPS 0.91 1.23 1.59 1.90 2.36 2.01 2.11 -13.07%

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