[PHARMA] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -84.38%
YoY- -92.43%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 328,243 292,817 266,941 244,209 200,777 166,617 129,787 16.70%
PBT 24,496 23,572 -657 657 22,264 18,664 11,287 13.77%
Tax -6,574 -7,125 -2,655 524 -8,896 -9,169 -4,508 6.48%
NP 17,922 16,447 -3,312 1,181 13,368 9,495 6,779 17.57%
-
NP to SH 17,789 16,069 -3,680 1,012 13,368 9,495 6,779 17.42%
-
Tax Rate 26.84% 30.23% - -79.76% 39.96% 49.13% 39.94% -
Total Cost 310,321 276,370 270,253 243,028 187,409 157,122 123,008 16.65%
-
Net Worth 388,298 349,837 316,651 316,383 264,914 222,586 179,444 13.71%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 28,881 19,257 - - 10,698 12,031 2,492 50.37%
Div Payout % 162.36% 119.84% - - 80.03% 126.72% 36.76% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 388,298 349,837 316,651 316,383 264,914 222,586 179,444 13.71%
NOSH 106,969 106,984 106,976 106,526 101,890 100,263 99,691 1.18%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.46% 5.62% -1.24% 0.48% 6.66% 5.70% 5.22% -
ROE 4.58% 4.59% -1.16% 0.32% 5.05% 4.27% 3.78% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 306.86 273.70 249.53 229.25 197.05 166.18 130.19 15.34%
EPS 16.63 15.02 -3.44 0.95 13.12 9.47 6.80 16.05%
DPS 27.00 18.00 0.00 0.00 10.50 12.00 2.50 48.62%
NAPS 3.63 3.27 2.96 2.97 2.60 2.22 1.80 12.38%
Adjusted Per Share Value based on latest NOSH - 106,526
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 22.78 20.32 18.52 16.94 13.93 11.56 9.01 16.70%
EPS 1.23 1.11 -0.26 0.07 0.93 0.66 0.47 17.37%
DPS 2.00 1.34 0.00 0.00 0.74 0.83 0.17 50.75%
NAPS 0.2694 0.2427 0.2197 0.2195 0.1838 0.1544 0.1245 13.71%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.36 2.93 3.73 4.64 5.27 4.82 3.80 -
P/RPS 1.09 1.07 1.49 2.02 2.67 2.90 2.92 -15.13%
P/EPS 20.20 19.51 -108.43 488.42 40.17 50.90 55.88 -15.58%
EY 4.95 5.13 -0.92 0.20 2.49 1.96 1.79 18.45%
DY 8.04 6.14 0.00 0.00 1.99 2.49 0.66 51.63%
P/NAPS 0.93 0.90 1.26 1.56 2.03 2.17 2.11 -12.75%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 26/02/07 07/03/06 23/02/05 19/02/04 10/04/03 -
Price 2.73 2.98 3.65 4.73 4.95 5.23 3.62 -
P/RPS 0.89 1.09 1.46 2.06 2.51 3.15 2.78 -17.27%
P/EPS 16.42 19.84 -106.10 497.89 37.73 55.23 53.24 -17.78%
EY 6.09 5.04 -0.94 0.20 2.65 1.81 1.88 21.61%
DY 9.89 6.04 0.00 0.00 2.12 2.29 0.69 55.79%
P/NAPS 0.75 0.91 1.23 1.59 1.90 2.36 2.01 -15.13%

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