[PHARMA] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -4.42%
YoY- 6.8%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,290,632 1,112,447 967,662 900,698 692,766 596,928 578,889 14.28%
PBT 103,949 32,429 26,688 77,406 72,514 62,072 58,312 10.10%
Tax -33,502 -16,635 -6,615 -30,064 -28,527 -23,185 -24,033 5.68%
NP 70,447 15,794 20,073 47,342 43,987 38,887 34,279 12.74%
-
NP to SH 69,023 14,068 18,614 46,979 43,987 38,887 34,279 12.36%
-
Tax Rate 32.23% 51.30% 24.79% 38.84% 39.34% 37.35% 41.21% -
Total Cost 1,220,185 1,096,653 947,589 853,356 648,779 558,041 544,610 14.37%
-
Net Worth 362,716 314,357 316,871 256,928 240,475 194,744 159,457 14.66%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 38,516 16,038 15,951 15,333 22,592 3,744 3,750 47.38%
Div Payout % 55.80% 114.01% 85.70% 32.64% 51.36% 9.63% 10.94% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 362,716 314,357 316,871 256,928 240,475 194,744 159,457 14.66%
NOSH 106,995 106,924 107,051 102,361 101,039 99,869 49,986 13.51%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.46% 1.42% 2.07% 5.26% 6.35% 6.51% 5.92% -
ROE 19.03% 4.48% 5.87% 18.28% 18.29% 19.97% 21.50% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,206.24 1,040.41 903.93 879.92 685.64 597.71 1,158.09 0.68%
EPS 64.51 13.16 17.39 45.89 43.53 38.94 68.58 -1.01%
DPS 36.00 15.00 14.90 15.00 22.50 3.75 7.50 29.84%
NAPS 3.39 2.94 2.96 2.51 2.38 1.95 3.19 1.01%
Adjusted Per Share Value based on latest NOSH - 102,361
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 89.55 77.19 67.14 62.50 48.07 41.42 40.17 14.28%
EPS 4.79 0.98 1.29 3.26 3.05 2.70 2.38 12.35%
DPS 2.67 1.11 1.11 1.06 1.57 0.26 0.26 47.37%
NAPS 0.2517 0.2181 0.2199 0.1783 0.1669 0.1351 0.1106 14.67%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.27 3.53 4.51 4.53 4.82 4.07 7.32 -
P/RPS 0.27 0.34 0.50 0.51 0.70 0.68 0.63 -13.15%
P/EPS 5.07 26.83 25.94 9.87 11.07 10.45 10.67 -11.65%
EY 19.73 3.73 3.86 10.13 9.03 9.57 9.37 13.20%
DY 11.01 4.25 3.30 3.31 4.67 0.92 1.02 48.60%
P/NAPS 0.96 1.20 1.52 1.80 2.03 2.09 2.29 -13.47%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 14/08/08 17/08/07 16/08/06 18/08/05 06/08/04 19/08/03 26/08/02 -
Price 3.44 3.44 4.00 5.00 4.64 4.73 7.86 -
P/RPS 0.29 0.33 0.44 0.57 0.68 0.79 0.68 -13.22%
P/EPS 5.33 26.15 23.00 10.89 10.66 12.15 11.46 -11.96%
EY 18.75 3.82 4.35 9.18 9.38 8.23 8.72 13.59%
DY 10.47 4.36 3.73 3.00 4.85 0.79 0.95 49.12%
P/NAPS 1.01 1.17 1.35 1.99 1.95 2.43 2.46 -13.77%

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