[PHARMA] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -3.65%
YoY- 16.78%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 836,558 669,384 599,086 553,176 461,639 282,765 24.21%
PBT 79,358 69,597 65,591 52,093 41,349 21,081 30.33%
Tax -30,208 -28,103 -23,946 -22,413 -15,934 -5,474 40.69%
NP 49,150 41,494 41,645 29,680 25,415 15,607 25.77%
-
NP to SH 49,150 41,494 41,645 29,680 25,415 15,607 25.77%
-
Tax Rate 38.07% 40.38% 36.51% 43.02% 38.54% 25.97% -
Total Cost 787,408 627,890 557,441 523,496 436,224 267,158 24.11%
-
Net Worth 257,266 236,797 192,761 167,817 140,265 0 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 15,245 18,045 3,744 3,750 2,509 2,511 43.40%
Div Payout % 31.02% 43.49% 8.99% 12.64% 9.87% 16.09% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 257,266 236,797 192,761 167,817 140,265 0 -
NOSH 102,089 100,764 100,396 49,945 50,094 50,038 15.31%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.88% 6.20% 6.95% 5.37% 5.51% 5.52% -
ROE 19.10% 17.52% 21.60% 17.69% 18.12% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 819.43 664.30 596.72 1,107.56 921.53 565.10 7.71%
EPS 48.14 41.18 41.48 59.42 50.73 31.19 9.06%
DPS 15.00 18.00 3.73 7.50 5.00 5.02 24.45%
NAPS 2.52 2.35 1.92 3.36 2.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 49,945
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 58.04 46.45 41.57 38.38 32.03 19.62 24.20%
EPS 3.41 2.88 2.89 2.06 1.76 1.08 25.83%
DPS 1.06 1.25 0.26 0.26 0.17 0.17 44.17%
NAPS 0.1785 0.1643 0.1337 0.1164 0.0973 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.82 5.50 3.64 7.32 6.82 10.82 -
P/RPS 0.59 0.83 0.61 0.66 0.74 1.91 -20.92%
P/EPS 10.01 13.36 8.78 12.32 13.44 34.69 -21.99%
EY 9.99 7.49 11.40 8.12 7.44 2.88 28.22%
DY 3.11 3.27 1.02 1.02 0.73 0.46 46.52%
P/NAPS 1.91 2.34 1.90 2.18 2.44 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/05 18/05/04 20/05/03 21/05/02 24/05/01 - -
Price 4.86 4.55 3.69 7.86 6.77 0.00 -
P/RPS 0.59 0.68 0.62 0.71 0.73 0.00 -
P/EPS 10.09 11.05 8.90 13.23 13.34 0.00 -
EY 9.91 9.05 11.24 7.56 7.49 0.00 -
DY 3.09 3.96 1.01 0.95 0.74 0.00 -
P/NAPS 1.93 1.94 1.92 2.34 2.42 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