[PHARMA] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 12.94%
YoY- 60.79%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 892,999 765,831 595,774 594,966 503,335 416,798 97,255 -2.32%
PBT 63,679 78,178 59,464 64,797 44,517 35,900 5,700 -2.53%
Tax -23,646 -31,216 -21,424 -26,084 -20,440 -9,204 -1,264 -3.06%
NP 40,033 46,962 38,040 38,713 24,077 26,696 4,436 -2.31%
-
NP to SH 39,258 46,962 38,040 38,713 24,077 26,696 4,436 -2.29%
-
Tax Rate 37.13% 39.93% 36.03% 40.25% 45.92% 25.64% 22.18% -
Total Cost 852,966 718,869 557,734 556,253 479,258 390,102 92,819 -2.33%
-
Net Worth 275,634 256,815 211,489 172,829 151,781 131,218 83,501 -1.26%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 18,973 16,578 8,506 5,002 2,509 2,511 - -100.00%
Div Payout % 48.33% 35.30% 22.36% 12.92% 10.42% 9.41% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 275,634 256,815 211,489 172,829 151,781 131,218 83,501 -1.26%
NOSH 104,012 101,508 100,232 50,095 49,928 50,083 37,277 -1.08%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.48% 6.13% 6.38% 6.51% 4.78% 6.41% 4.56% -
ROE 14.24% 18.29% 17.99% 22.40% 15.86% 20.34% 5.31% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 858.55 754.45 594.39 1,187.67 1,008.12 832.21 260.90 -1.25%
EPS 37.74 46.26 37.95 77.28 48.22 53.30 11.90 -1.21%
DPS 18.24 16.50 8.50 10.00 5.00 5.00 0.00 -100.00%
NAPS 2.65 2.53 2.11 3.45 3.04 2.62 2.24 -0.17%
Adjusted Per Share Value based on latest NOSH - 50,095
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 61.96 53.14 41.34 41.28 34.92 28.92 6.75 -2.32%
EPS 2.72 3.26 2.64 2.69 1.67 1.85 0.31 -2.28%
DPS 1.32 1.15 0.59 0.35 0.17 0.17 0.00 -100.00%
NAPS 0.1912 0.1782 0.1467 0.1199 0.1053 0.091 0.0579 -1.26%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 4.95 4.77 4.55 7.68 5.73 8.64 0.00 -
P/RPS 0.58 0.63 0.77 0.65 0.57 1.04 0.00 -100.00%
P/EPS 13.11 10.31 11.99 9.94 11.88 16.21 0.00 -100.00%
EY 7.62 9.70 8.34 10.06 8.42 6.17 0.00 -100.00%
DY 3.69 3.46 1.87 1.30 0.87 0.58 0.00 -100.00%
P/NAPS 1.87 1.89 2.16 2.23 1.88 3.30 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/05 26/11/04 14/11/03 22/11/02 26/11/01 - - -
Price 4.82 4.77 5.00 7.36 6.82 0.00 0.00 -
P/RPS 0.56 0.63 0.84 0.62 0.68 0.00 0.00 -100.00%
P/EPS 12.77 10.31 13.17 9.52 14.14 0.00 0.00 -100.00%
EY 7.83 9.70 7.59 10.50 7.07 0.00 0.00 -100.00%
DY 3.78 3.46 1.70 1.36 0.73 0.00 0.00 -100.00%
P/NAPS 1.82 1.89 2.37 2.13 2.24 0.00 0.00 -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
Post a Comment