[PHARMA] YoY TTM Result on 30-Jun-2003 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

19-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- -6.62%

YoY- 13.44%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	967,662	900,698	692,766	596,928	578,889	480,247	395,864	16.05%
YoY %	7.43%	30.01%	16.06%	3.12%	20.54%	21.32%	-	-
Horiz. %	244.44%	227.53%	175.00%	150.79%	146.23%	121.32%	100.00%	-
PBT	26,688	77,406	72,514	62,072	58,312	41,544	31,533	-2.74%
YoY %	-65.52%	6.75%	16.82%	6.45%	40.36%	31.75%	-	-
Horiz. %	84.64%	245.48%	229.96%	196.85%	184.92%	131.75%	100.00%	-
Tax	-6,615	-30,064	-28,527	-23,185	-24,033	-17,894	-7,613	-2.31%
YoY %	78.00%	-5.39%	-23.04%	3.53%	-34.31%	-135.05%	-	-
Horiz. %	86.89%	394.90%	374.71%	304.54%	315.68%	235.05%	100.00%	-
NP	20,073	47,342	43,987	38,887	34,279	23,650	23,920	-2.87%
YoY %	-57.60%	7.63%	13.11%	13.44%	44.94%	-1.13%	-	-
Horiz. %	83.92%	197.92%	183.89%	162.57%	143.31%	98.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,614	46,979	43,987	38,887	34,279	23,650	23,920	-4.09%
YoY %	-60.38%	6.80%	13.11%	13.44%	44.94%	-1.13%	-	-
Horiz. %	77.82%	196.40%	183.89%	162.57%	143.31%	98.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.79%	38.84%	39.34%	37.35%	41.21%	43.07%	24.14%	-
YoY %	-36.17%	-1.27%	5.33%	-9.37%	-4.32%	78.42%	-	-
Horiz. %	102.69%	160.89%	162.97%	154.72%	170.71%	178.42%	100.00%	-
Total Cost	947,589	853,356	648,779	558,041	544,610	456,597	371,944	16.85%
YoY %	11.04%	31.53%	16.26%	2.47%	19.28%	22.76%	-	-
Horiz. %	254.77%	229.43%	174.43%	150.03%	146.42%	122.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,871	256,928	240,475	194,744	159,457	143,956	123,693	16.96%
YoY %	23.33%	6.84%	23.48%	22.13%	10.77%	16.38%	-	-
Horiz. %	256.18%	207.71%	194.41%	157.44%	128.91%	116.38%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	15,951	15,333	22,592	3,744	3,750	2,509	2,511	36.07%
YoY %	4.03%	-32.13%	503.42%	-0.16%	49.46%	-0.08%	-	-
Horiz. %	635.24%	610.63%	899.72%	149.10%	149.34%	99.92%	100.00%	-
Div Payout %	85.70%	32.64%	51.36%	9.63%	10.94%	10.61%	10.50%	-
YoY %	162.56%	-36.45%	433.33%	-11.97%	3.11%	1.05%	-	-
Horiz. %	816.19%	310.86%	489.14%	91.71%	104.19%	101.05%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	316,871	256,928	240,475	194,744	159,457	143,956	123,693	16.96%
YoY %	23.33%	6.84%	23.48%	22.13%	10.77%	16.38%	-	-
Horiz. %	256.18%	207.71%	194.41%	157.44%	128.91%	116.38%	100.00%	-
NOSH	107,051	102,361	101,039	99,869	49,986	49,984	50,078	13.49%
YoY %	4.58%	1.31%	1.17%	99.79%	0.00%	-0.19%	-	-
Horiz. %	213.77%	204.40%	201.76%	199.43%	99.82%	99.81%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	2.07%	5.26%	6.35%	6.51%	5.92%	4.92%	6.04%	-
YoY %	-60.65%	-17.17%	-2.46%	9.97%	20.33%	-18.54%	-	-
Horiz. %	34.27%	87.09%	105.13%	107.78%	98.01%	81.46%	100.00%	-
ROE	5.87%	18.28%	18.29%	19.97%	21.50%	16.43%	19.34%	-
YoY %	-67.89%	-0.05%	-8.41%	-7.12%	30.86%	-15.05%	-	-
Horiz. %	30.35%	94.52%	94.57%	103.26%	111.17%	84.95%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	903.93	879.92	685.64	597.71	1,158.09	960.79	790.49	2.25%
YoY %	2.73%	28.34%	14.71%	-48.39%	20.54%	21.54%	-	-
Horiz. %	114.35%	111.31%	86.74%	75.61%	146.50%	121.54%	100.00%	-
EPS	17.39	45.89	43.53	38.94	68.58	47.31	47.77	-15.49%
YoY %	-62.11%	5.42%	11.79%	-43.22%	44.96%	-0.96%	-	-
Horiz. %	36.40%	96.06%	91.12%	81.52%	143.56%	99.04%	100.00%	-
DPS	14.90	15.00	22.50	3.75	7.50	5.00	5.01	19.91%
YoY %	-0.67%	-33.33%	500.00%	-50.00%	50.00%	-0.20%	-	-
Horiz. %	297.41%	299.40%	449.10%	74.85%	149.70%	99.80%	100.00%	-
NAPS	2.96	2.51	2.38	1.95	3.19	2.88	2.47	3.06%
YoY %	17.93%	5.46%	22.05%	-38.87%	10.76%	16.60%	-	-
Horiz. %	119.84%	101.62%	96.36%	78.95%	129.15%	116.60%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 99,869
RPS	67.14	62.50	48.07	41.42	40.17	33.32	27.47	16.05%
YoY %	7.42%	30.02%	16.06%	3.11%	20.56%	21.30%	-	-
Horiz. %	244.41%	227.52%	174.99%	150.78%	146.23%	121.30%	100.00%	-
EPS	1.29	3.26	3.05	2.70	2.38	1.64	1.66	-4.11%
YoY %	-60.43%	6.89%	12.96%	13.45%	45.12%	-1.20%	-	-
Horiz. %	77.71%	196.39%	183.73%	162.65%	143.37%	98.80%	100.00%	-
DPS	1.11	1.06	1.57	0.26	0.26	0.17	0.17	36.69%
YoY %	4.72%	-32.48%	503.85%	0.00%	52.94%	0.00%	-	-
Horiz. %	652.94%	623.53%	923.53%	152.94%	152.94%	100.00%	100.00%	-
NAPS	0.2199	0.1783	0.1669	0.1351	0.1106	0.0999	0.0858	16.97%
YoY %	23.33%	6.83%	23.54%	22.15%	10.71%	16.43%	-	-
Horiz. %	256.29%	207.81%	194.52%	157.46%	128.90%	116.43%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	4.51	4.53	4.82	4.07	7.32	6.36	9.00	-
P/RPS	0.50	0.51	0.70	0.68	0.63	0.66	1.14	-12.82%
YoY %	-1.96%	-27.14%	2.94%	7.94%	-4.55%	-42.11%	-	-
Horiz. %	43.86%	44.74%	61.40%	59.65%	55.26%	57.89%	100.00%	-
P/EPS	25.94	9.87	11.07	10.45	10.67	13.44	18.84	5.47%
YoY %	162.82%	-10.84%	5.93%	-2.06%	-20.61%	-28.66%	-	-
Horiz. %	137.69%	52.39%	58.76%	55.47%	56.63%	71.34%	100.00%	-
EY	3.86	10.13	9.03	9.57	9.37	7.44	5.31	-5.17%
YoY %	-61.90%	12.18%	-5.64%	2.13%	25.94%	40.11%	-	-
Horiz. %	72.69%	190.77%	170.06%	180.23%	176.46%	140.11%	100.00%	-
DY	3.30	3.31	4.67	0.92	1.02	0.79	0.56	34.37%
YoY %	-0.30%	-29.12%	407.61%	-9.80%	29.11%	41.07%	-	-
Horiz. %	589.29%	591.07%	833.93%	164.29%	182.14%	141.07%	100.00%	-
P/NAPS	1.52	1.80	2.03	2.09	2.29	2.21	3.64	-13.53%
YoY %	-15.56%	-11.33%	-2.87%	-8.73%	3.62%	-39.29%	-	-
Horiz. %	41.76%	49.45%	55.77%	57.42%	62.91%	60.71%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	16/08/06	18/08/05	06/08/04	19/08/03	26/08/02	29/08/01	-	-
Price	4.00	5.00	4.64	4.73	7.86	6.82	0.00	-
P/RPS	0.44	0.57	0.68	0.79	0.68	0.71	0.00	-
YoY %	-22.81%	-16.18%	-13.92%	16.18%	-4.23%	0.00%	-	-
Horiz. %	61.97%	80.28%	95.77%	111.27%	95.77%	100.00%	-	-
P/EPS	23.00	10.89	10.66	12.15	11.46	14.41	0.00	-
YoY %	111.20%	2.16%	-12.26%	6.02%	-20.47%	0.00%	-	-
Horiz. %	159.61%	75.57%	73.98%	84.32%	79.53%	100.00%	-	-
EY	4.35	9.18	9.38	8.23	8.72	6.94	0.00	-
YoY %	-52.61%	-2.13%	13.97%	-5.62%	25.65%	0.00%	-	-
Horiz. %	62.68%	132.28%	135.16%	118.59%	125.65%	100.00%	-	-
DY	3.73	3.00	4.85	0.79	0.95	0.73	0.00	-
YoY %	24.33%	-38.14%	513.92%	-16.84%	30.14%	0.00%	-	-
Horiz. %	510.96%	410.96%	664.38%	108.22%	130.14%	100.00%	-	-
P/NAPS	1.35	1.99	1.95	2.43	2.46	2.37	0.00	-
YoY %	-32.16%	2.05%	-19.75%	-1.22%	3.80%	0.00%	-	-
Horiz. %	56.96%	83.97%	82.28%	102.53%	103.80%	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