[PHARMA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 7.14%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,057,868 936,431 799,991 632,604 585,237 543,496 427,591 16.28%
PBT 27,195 42,072 81,778 66,841 61,170 51,604 38,696 -5.70%
Tax -13,111 -14,226 -30,943 -26,085 -23,829 -20,800 -13,891 -0.95%
NP 14,084 27,846 50,835 40,756 37,341 30,804 24,805 -8.99%
-
NP to SH 12,481 26,902 50,835 40,756 37,341 30,804 24,805 -10.81%
-
Tax Rate 48.21% 33.81% 37.84% 39.03% 38.96% 40.31% 35.90% -
Total Cost 1,043,784 908,585 749,156 591,848 547,896 512,692 402,786 17.19%
-
Net Worth 316,651 316,383 264,914 222,586 179,444 160,519 131,997 15.69%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 28,357 14,388 15,245 18,045 3,744 3,750 2,509 49.77%
Div Payout % 227.20% 53.48% 29.99% 44.28% 10.03% 12.18% 10.12% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 316,651 316,383 264,914 222,586 179,444 160,519 131,997 15.69%
NOSH 106,976 106,526 101,890 100,263 99,691 50,006 50,189 13.43%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.33% 2.97% 6.35% 6.44% 6.38% 5.67% 5.80% -
ROE 3.94% 8.50% 19.19% 18.31% 20.81% 19.19% 18.79% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 988.88 879.06 785.15 630.94 587.05 1,086.86 851.96 2.51%
EPS 11.67 25.25 49.89 40.65 37.46 61.60 49.42 -21.37%
DPS 26.50 13.51 15.00 18.00 3.76 7.50 5.00 32.02%
NAPS 2.96 2.97 2.60 2.22 1.80 3.21 2.63 1.98%
Adjusted Per Share Value based on latest NOSH - 100,263
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 73.40 64.97 55.51 43.89 40.61 37.71 29.67 16.28%
EPS 0.87 1.87 3.53 2.83 2.59 2.14 1.72 -10.73%
DPS 1.97 1.00 1.06 1.25 0.26 0.26 0.17 50.40%
NAPS 0.2197 0.2195 0.1838 0.1544 0.1245 0.1114 0.0916 15.68%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.73 4.64 5.27 4.82 3.80 7.27 8.50 -
P/RPS 0.38 0.53 0.67 0.76 0.65 0.67 1.00 -14.88%
P/EPS 31.97 18.37 10.56 11.86 10.15 11.80 17.20 10.87%
EY 3.13 5.44 9.47 8.43 9.86 8.47 5.81 -9.79%
DY 7.10 2.91 2.85 3.73 0.99 1.03 0.59 51.35%
P/NAPS 1.26 1.56 2.03 2.17 2.11 2.26 3.23 -14.51%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 07/03/06 23/02/05 19/02/04 10/04/03 20/02/02 - -
Price 3.65 4.73 4.95 5.23 3.62 6.77 0.00 -
P/RPS 0.37 0.54 0.63 0.83 0.62 0.62 0.00 -
P/EPS 31.28 18.73 9.92 12.87 9.66 10.99 0.00 -
EY 3.20 5.34 10.08 7.77 10.35 9.10 0.00 -
DY 7.26 2.86 3.03 3.44 1.04 1.11 0.00 -
P/NAPS 1.23 1.59 1.90 2.36 2.01 2.11 0.00 -

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