[PHARMA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -27.32%
YoY- -53.61%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,300,796 1,305,646 1,183,983 1,057,868 936,431 799,991 632,604 12.75%
PBT 81,438 90,599 77,898 27,195 42,072 81,778 66,841 3.34%
Tax -19,709 -29,190 -26,180 -13,111 -14,226 -30,943 -26,085 -4.55%
NP 61,729 61,409 51,718 14,084 27,846 50,835 40,756 7.15%
-
NP to SH 60,192 60,031 50,080 12,481 26,902 50,835 40,756 6.70%
-
Tax Rate 24.20% 32.22% 33.61% 48.21% 33.81% 37.84% 39.03% -
Total Cost 1,239,067 1,244,237 1,132,265 1,043,784 908,585 749,156 591,848 13.09%
-
Net Worth 431,217 388,298 349,837 316,651 316,383 264,914 222,586 11.64%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 97,382 48,140 35,295 28,357 14,388 15,245 18,045 32.40%
Div Payout % 161.79% 80.19% 70.48% 227.20% 53.48% 29.99% 44.28% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 431,217 388,298 349,837 316,651 316,383 264,914 222,586 11.64%
NOSH 107,001 106,969 106,984 106,976 106,526 101,890 100,263 1.08%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.75% 4.70% 4.37% 1.33% 2.97% 6.35% 6.44% -
ROE 13.96% 15.46% 14.32% 3.94% 8.50% 19.19% 18.31% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,215.67 1,220.58 1,106.69 988.88 879.06 785.15 630.94 11.53%
EPS 56.25 56.12 46.81 11.67 25.25 49.89 40.65 5.55%
DPS 91.00 45.00 33.00 26.50 13.51 15.00 18.00 30.97%
NAPS 4.03 3.63 3.27 2.96 2.97 2.60 2.22 10.43%
Adjusted Per Share Value based on latest NOSH - 106,976
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 90.26 90.59 82.15 73.40 64.97 55.51 43.89 12.75%
EPS 4.18 4.17 3.47 0.87 1.87 3.53 2.83 6.71%
DPS 6.76 3.34 2.45 1.97 1.00 1.06 1.25 32.45%
NAPS 0.2992 0.2694 0.2427 0.2197 0.2195 0.1838 0.1544 11.64%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.00 3.36 2.93 3.73 4.64 5.27 4.82 -
P/RPS 0.33 0.28 0.26 0.38 0.53 0.67 0.76 -12.96%
P/EPS 7.11 5.99 6.26 31.97 18.37 10.56 11.86 -8.16%
EY 14.06 16.70 15.98 3.13 5.44 9.47 8.43 8.89%
DY 22.75 13.39 11.26 7.10 2.91 2.85 3.73 35.13%
P/NAPS 0.99 0.93 0.90 1.26 1.56 2.03 2.17 -12.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 27/02/09 28/02/08 26/02/07 07/03/06 23/02/05 19/02/04 -
Price 4.05 2.73 2.98 3.65 4.73 4.95 5.23 -
P/RPS 0.33 0.22 0.27 0.37 0.54 0.63 0.83 -14.23%
P/EPS 7.20 4.86 6.37 31.28 18.73 9.92 12.87 -9.21%
EY 13.89 20.56 15.71 3.20 5.34 10.08 7.77 10.15%
DY 22.47 16.48 11.07 7.26 2.86 3.03 3.44 36.68%
P/NAPS 1.00 0.75 0.91 1.23 1.59 1.90 2.36 -13.32%

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