[PHARMA] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -173.03%
YoY- -463.64%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 323,906 328,243 292,817 266,941 244,209 200,777 166,617 11.70%
PBT 27,490 24,496 23,572 -657 657 22,264 18,664 6.66%
Tax -5,372 -6,574 -7,125 -2,655 524 -8,896 -9,169 -8.51%
NP 22,118 17,922 16,447 -3,312 1,181 13,368 9,495 15.12%
-
NP to SH 21,914 17,789 16,069 -3,680 1,012 13,368 9,495 14.94%
-
Tax Rate 19.54% 26.84% 30.23% - -79.76% 39.96% 49.13% -
Total Cost 301,788 310,321 276,370 270,253 243,028 187,409 157,122 11.48%
-
Net Worth 431,217 388,298 349,837 316,651 316,383 264,914 222,586 11.64%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 39,590 28,881 19,257 - - 10,698 12,031 21.93%
Div Payout % 180.66% 162.36% 119.84% - - 80.03% 126.72% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 431,217 388,298 349,837 316,651 316,383 264,914 222,586 11.64%
NOSH 107,001 106,969 106,984 106,976 106,526 101,890 100,263 1.08%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.83% 5.46% 5.62% -1.24% 0.48% 6.66% 5.70% -
ROE 5.08% 4.58% 4.59% -1.16% 0.32% 5.05% 4.27% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 302.71 306.86 273.70 249.53 229.25 197.05 166.18 10.50%
EPS 20.48 16.63 15.02 -3.44 0.95 13.12 9.47 13.70%
DPS 37.00 27.00 18.00 0.00 0.00 10.50 12.00 20.62%
NAPS 4.03 3.63 3.27 2.96 2.97 2.60 2.22 10.43%
Adjusted Per Share Value based on latest NOSH - 106,976
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 22.47 22.77 20.32 18.52 16.94 13.93 11.56 11.70%
EPS 1.52 1.23 1.11 -0.26 0.07 0.93 0.66 14.90%
DPS 2.75 2.00 1.34 0.00 0.00 0.74 0.83 22.07%
NAPS 0.2992 0.2694 0.2427 0.2197 0.2195 0.1838 0.1544 11.64%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.00 3.36 2.93 3.73 4.64 5.27 4.82 -
P/RPS 1.32 1.09 1.07 1.49 2.02 2.67 2.90 -12.28%
P/EPS 19.53 20.20 19.51 -108.43 488.42 40.17 50.90 -14.74%
EY 5.12 4.95 5.13 -0.92 0.20 2.49 1.96 17.33%
DY 9.25 8.04 6.14 0.00 0.00 1.99 2.49 24.42%
P/NAPS 0.99 0.93 0.90 1.26 1.56 2.03 2.17 -12.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 27/02/09 28/02/08 26/02/07 07/03/06 23/02/05 19/02/04 -
Price 4.05 2.73 2.98 3.65 4.73 4.95 5.23 -
P/RPS 1.34 0.89 1.09 1.46 2.06 2.51 3.15 -13.26%
P/EPS 19.78 16.42 19.84 -106.10 497.89 37.73 55.23 -15.71%
EY 5.06 6.09 5.04 -0.94 0.20 2.65 1.81 18.67%
DY 9.14 9.89 6.04 0.00 0.00 2.12 2.29 25.91%
P/NAPS 1.00 0.75 0.91 1.23 1.59 1.90 2.36 -13.32%

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