[PHARMA] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -15.52%
YoY- 92.25%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,529,311 1,326,138 1,305,133 1,270,220 1,158,107 1,035,136 892,999 9.37%
PBT 54,117 75,653 78,444 89,675 53,669 28,509 63,679 -2.67%
Tax -15,466 -21,273 -20,911 -29,741 -21,710 -9,932 -23,646 -6.82%
NP 38,651 54,380 57,533 59,934 31,959 18,577 40,033 -0.58%
-
NP to SH 37,959 54,554 56,067 58,311 30,331 17,173 39,258 -0.55%
-
Tax Rate 28.58% 28.12% 26.66% 33.17% 40.45% 34.84% 37.13% -
Total Cost 1,490,660 1,271,758 1,247,600 1,210,286 1,126,148 1,016,559 852,966 9.74%
-
Net Worth 464,092 424,488 407,858 374,393 335,784 323,095 275,634 9.06%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 89,852 86,673 38,516 16,038 12,310 18,973 -
Div Payout % - 164.70% 154.59% 66.05% 52.88% 71.69% 48.33% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 464,092 424,488 407,858 374,393 335,784 323,095 275,634 9.06%
NOSH 106,933 106,924 107,049 106,969 106,937 106,985 104,012 0.46%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.53% 4.10% 4.41% 4.72% 2.76% 1.79% 4.48% -
ROE 8.18% 12.85% 13.75% 15.57% 9.03% 5.32% 14.24% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,430.15 1,240.26 1,219.19 1,187.46 1,082.97 967.55 858.55 8.87%
EPS 35.50 51.02 52.37 54.51 28.36 16.05 37.74 -1.01%
DPS 0.00 84.00 81.00 36.00 15.00 11.50 18.24 -
NAPS 4.34 3.97 3.81 3.50 3.14 3.02 2.65 8.56%
Adjusted Per Share Value based on latest NOSH - 106,969
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 106.11 92.01 90.56 88.13 80.36 71.82 61.96 9.37%
EPS 2.63 3.79 3.89 4.05 2.10 1.19 2.72 -0.55%
DPS 0.00 6.23 6.01 2.67 1.11 0.85 1.32 -
NAPS 0.322 0.2945 0.283 0.2598 0.233 0.2242 0.1912 9.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.90 4.98 4.09 3.24 3.27 3.98 4.95 -
P/RPS 0.41 0.40 0.34 0.27 0.30 0.41 0.58 -5.61%
P/EPS 16.62 9.76 7.81 5.94 11.53 24.79 13.11 4.03%
EY 6.02 10.25 12.81 16.82 8.67 4.03 7.62 -3.85%
DY 0.00 16.87 19.80 11.11 4.59 2.89 3.69 -
P/NAPS 1.36 1.25 1.07 0.93 1.04 1.32 1.87 -5.16%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 01/11/11 04/11/10 13/11/09 24/11/08 22/11/07 13/11/06 22/11/05 -
Price 5.90 4.92 3.93 3.35 3.42 3.65 4.82 -
P/RPS 0.41 0.40 0.32 0.28 0.32 0.38 0.56 -5.06%
P/EPS 16.62 9.64 7.50 6.15 12.06 22.74 12.77 4.48%
EY 6.02 10.37 13.33 16.27 8.29 4.40 7.83 -4.28%
DY 0.00 17.07 20.61 10.75 4.39 3.15 3.78 -
P/NAPS 1.36 1.24 1.03 0.96 1.09 1.21 1.82 -4.73%

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