[PHARMA] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

17-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 7.46%

YoY- -24.42%

Quarter Report

pharmaniaga_bursa_0706 (2).pdf

Latest QR

Upcoming QR

PHARMA's Result

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	1,321,763	1,289,459	1,290,632	1,112,447	967,662	900,698	692,766	11.36%
YoY %	2.51%	-0.09%	16.02%	14.96%	7.43%	30.01%	-	-
Horiz. %	190.80%	186.13%	186.30%	160.58%	139.68%	130.01%	100.00%	-
PBT	69,675	86,658	103,949	32,429	26,688	77,406	72,514	-0.66%
YoY %	-19.60%	-16.63%	220.54%	21.51%	-65.52%	6.75%	-	-
Horiz. %	96.08%	119.51%	143.35%	44.72%	36.80%	106.75%	100.00%	-
Tax	-17,335	-24,472	-33,502	-16,635	-6,615	-30,064	-28,527	-7.96%
YoY %	29.16%	26.95%	-101.39%	-151.47%	78.00%	-5.39%	-	-
Horiz. %	60.77%	85.79%	117.44%	58.31%	23.19%	105.39%	100.00%	-
NP	52,340	62,186	70,447	15,794	20,073	47,342	43,987	2.93%
YoY %	-15.83%	-11.73%	346.04%	-21.32%	-57.60%	7.63%	-	-
Horiz. %	118.99%	141.37%	160.15%	35.91%	45.63%	107.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,027	60,598	69,023	14,068	18,614	46,979	43,987	2.83%
YoY %	-14.14%	-12.21%	390.64%	-24.42%	-60.38%	6.80%	-	-
Horiz. %	118.28%	137.76%	156.92%	31.98%	42.32%	106.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.88%	28.24%	32.23%	51.30%	24.79%	38.84%	39.34%	-
YoY %	-11.90%	-12.38%	-37.17%	106.94%	-36.17%	-1.27%	-	-
Horiz. %	63.24%	71.78%	81.93%	130.40%	63.01%	98.73%	100.00%	-
Total Cost	1,269,423	1,227,273	1,220,185	1,096,653	947,589	853,356	648,779	11.83%
YoY %	3.43%	0.58%	11.26%	15.73%	11.04%	31.53%	-	-
Horiz. %	195.66%	189.17%	188.07%	169.03%	146.06%	131.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	417,065	400,161	362,716	314,357	316,871	256,928	240,475	9.60%
YoY %	4.22%	10.32%	15.38%	-0.79%	23.33%	6.84%	-	-
Horiz. %	173.43%	166.40%	150.83%	130.72%	131.77%	106.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	118,755	57,770	38,516	16,038	15,951	15,333	22,592	31.84%
YoY %	105.57%	49.99%	140.15%	0.55%	4.03%	-32.13%	-	-
Horiz. %	525.65%	255.71%	170.49%	70.99%	70.60%	67.87%	100.00%	-
Div Payout %	228.26%	95.33%	55.80%	114.01%	85.70%	32.64%	51.36%	-
YoY %	139.44%	70.84%	-51.06%	33.03%	162.56%	-36.45%	-	-
Horiz. %	444.43%	185.61%	108.64%	221.98%	166.86%	63.55%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	417,065	400,161	362,716	314,357	316,871	256,928	240,475	9.60%
YoY %	4.22%	10.32%	15.38%	-0.79%	23.33%	6.84%	-	-
Horiz. %	173.43%	166.40%	150.83%	130.72%	131.77%	106.84%	100.00%	-
NOSH	106,939	106,995	106,995	106,924	107,051	102,361	101,039	0.94%
YoY %	-0.05%	0.00%	0.07%	-0.12%	4.58%	1.31%	-	-
Horiz. %	105.84%	105.89%	105.89%	105.82%	105.95%	101.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	3.96%	4.82%	5.46%	1.42%	2.07%	5.26%	6.35%	-
YoY %	-17.84%	-11.72%	284.51%	-31.40%	-60.65%	-17.17%	-	-
Horiz. %	62.36%	75.91%	85.98%	22.36%	32.60%	82.83%	100.00%	-
ROE	12.47%	15.14%	19.03%	4.48%	5.87%	18.28%	18.29%	-
YoY %	-17.64%	-20.44%	324.78%	-23.68%	-67.89%	-0.05%	-	-
Horiz. %	68.18%	82.78%	104.05%	24.49%	32.09%	99.95%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	1,235.99	1,205.16	1,206.24	1,040.41	903.93	879.92	685.64	10.31%
YoY %	2.56%	-0.09%	15.94%	15.10%	2.73%	28.34%	-	-
Horiz. %	180.27%	175.77%	175.93%	151.74%	131.84%	128.34%	100.00%	-
EPS	48.65	56.64	64.51	13.16	17.39	45.89	43.53	1.86%
YoY %	-14.11%	-12.20%	390.20%	-24.32%	-62.11%	5.42%	-	-
Horiz. %	111.76%	130.12%	148.20%	30.23%	39.95%	105.42%	100.00%	-
DPS	111.00	54.00	36.00	15.00	14.90	15.00	22.50	30.45%
YoY %	105.56%	50.00%	140.00%	0.67%	-0.67%	-33.33%	-	-
Horiz. %	493.33%	240.00%	160.00%	66.67%	66.22%	66.67%	100.00%	-
NAPS	3.90	3.74	3.39	2.94	2.96	2.51	2.38	8.57%
YoY %	4.28%	10.32%	15.31%	-0.68%	17.93%	5.46%	-	-
Horiz. %	163.87%	157.14%	142.44%	123.53%	124.37%	105.46%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 106,924
RPS	91.71	89.47	89.55	77.19	67.14	62.50	48.07	11.36%
YoY %	2.50%	-0.09%	16.01%	14.97%	7.42%	30.02%	-	-
Horiz. %	190.78%	186.12%	186.29%	160.58%	139.67%	130.02%	100.00%	-
EPS	3.61	4.20	4.79	0.98	1.29	3.26	3.05	2.84%
YoY %	-14.05%	-12.32%	388.78%	-24.03%	-60.43%	6.89%	-	-
Horiz. %	118.36%	137.70%	157.05%	32.13%	42.30%	106.89%	100.00%	-
DPS	8.24	4.01	2.67	1.11	1.11	1.06	1.57	31.81%
YoY %	105.49%	50.19%	140.54%	0.00%	4.72%	-32.48%	-	-
Horiz. %	524.84%	255.41%	170.06%	70.70%	70.70%	67.52%	100.00%	-
NAPS	0.2894	0.2777	0.2517	0.2181	0.2199	0.1783	0.1669	9.60%
YoY %	4.21%	10.33%	15.41%	-0.82%	23.33%	6.83%	-	-
Horiz. %	173.40%	166.39%	150.81%	130.68%	131.76%	106.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.98	3.80	3.27	3.53	4.51	4.53	4.82	-
P/RPS	0.40	0.32	0.27	0.34	0.50	0.51	0.70	-8.90%
YoY %	25.00%	18.52%	-20.59%	-32.00%	-1.96%	-27.14%	-	-
Horiz. %	57.14%	45.71%	38.57%	48.57%	71.43%	72.86%	100.00%	-
P/EPS	10.24	6.71	5.07	26.83	25.94	9.87	11.07	-1.28%
YoY %	52.61%	32.35%	-81.10%	3.43%	162.82%	-10.84%	-	-
Horiz. %	92.50%	60.61%	45.80%	242.37%	234.33%	89.16%	100.00%	-
EY	9.77	14.90	19.73	3.73	3.86	10.13	9.03	1.32%
YoY %	-34.43%	-24.48%	428.95%	-3.37%	-61.90%	12.18%	-	-
Horiz. %	108.19%	165.01%	218.49%	41.31%	42.75%	112.18%	100.00%	-
DY	22.29	14.21	11.01	4.25	3.30	3.31	4.67	29.74%
YoY %	56.86%	29.06%	159.06%	28.79%	-0.30%	-29.12%	-	-
Horiz. %	477.30%	304.28%	235.76%	91.01%	70.66%	70.88%	100.00%	-
P/NAPS	1.28	1.02	0.96	1.20	1.52	1.80	2.03	-7.39%
YoY %	25.49%	6.25%	-20.00%	-21.05%	-15.56%	-11.33%	-	-
Horiz. %	63.05%	50.25%	47.29%	59.11%	74.88%	88.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	11/08/10	21/08/09	14/08/08	17/08/07	16/08/06	18/08/05	06/08/04	-
Price	4.95	4.00	3.44	3.44	4.00	5.00	4.64	-
P/RPS	0.40	0.33	0.29	0.33	0.44	0.57	0.68	-8.46%
YoY %	21.21%	13.79%	-12.12%	-25.00%	-22.81%	-16.18%	-	-
Horiz. %	58.82%	48.53%	42.65%	48.53%	64.71%	83.82%	100.00%	-
P/EPS	10.17	7.06	5.33	26.15	23.00	10.89	10.66	-0.78%
YoY %	44.05%	32.46%	-79.62%	13.70%	111.20%	2.16%	-	-
Horiz. %	95.40%	66.23%	50.00%	245.31%	215.76%	102.16%	100.00%	-
EY	9.83	14.16	18.75	3.82	4.35	9.18	9.38	0.78%
YoY %	-30.58%	-24.48%	390.84%	-12.18%	-52.61%	-2.13%	-	-
Horiz. %	104.80%	150.96%	199.89%	40.72%	46.38%	97.87%	100.00%	-
DY	22.42	13.50	10.47	4.36	3.73	3.00	4.85	29.05%
YoY %	66.07%	28.94%	140.14%	16.89%	24.33%	-38.14%	-	-
Horiz. %	462.27%	278.35%	215.88%	89.90%	76.91%	61.86%	100.00%	-
P/NAPS	1.27	1.07	1.01	1.17	1.35	1.99	1.95	-6.89%
YoY %	18.69%	5.94%	-13.68%	-13.33%	-32.16%	2.05%	-	-
Horiz. %	65.13%	54.87%	51.79%	60.00%	69.23%	102.05%	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