[PHARMA] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -3.31%
YoY- 18.45%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,237,398 1,063,349 959,313 836,558 669,384 599,086 553,176 14.34%
PBT 95,042 28,514 32,734 79,358 69,597 65,591 52,093 10.53%
Tax -30,835 -13,853 -9,671 -30,208 -28,103 -23,946 -22,413 5.45%
NP 64,207 14,661 23,063 49,150 41,494 41,645 29,680 13.71%
-
NP to SH 62,556 13,091 21,662 49,150 41,494 41,645 29,680 13.21%
-
Tax Rate 32.44% 48.58% 29.54% 38.07% 40.38% 36.51% 43.02% -
Total Cost 1,173,191 1,048,688 936,250 787,408 627,890 557,441 523,496 14.38%
-
Net Worth 367,905 321,111 335,032 257,266 236,797 192,761 167,817 13.96%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 35,295 12,310 14,388 15,245 18,045 3,744 3,750 45.25%
Div Payout % 56.42% 94.04% 66.42% 31.02% 43.49% 8.99% 12.64% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 367,905 321,111 335,032 257,266 236,797 192,761 167,817 13.96%
NOSH 106,949 107,037 107,039 102,089 100,764 100,396 49,945 13.51%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.19% 1.38% 2.40% 5.88% 6.20% 6.95% 5.37% -
ROE 17.00% 4.08% 6.47% 19.10% 17.52% 21.60% 17.69% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,157.00 993.44 896.23 819.43 664.30 596.72 1,107.56 0.72%
EPS 58.49 12.23 20.24 48.14 41.18 41.48 59.42 -0.26%
DPS 33.00 11.50 13.44 15.00 18.00 3.73 7.50 27.98%
NAPS 3.44 3.00 3.13 2.52 2.35 1.92 3.36 0.39%
Adjusted Per Share Value based on latest NOSH - 102,089
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 85.86 73.78 66.56 58.04 46.45 41.57 38.38 14.34%
EPS 4.34 0.91 1.50 3.41 2.88 2.89 2.06 13.21%
DPS 2.45 0.85 1.00 1.06 1.25 0.26 0.26 45.28%
NAPS 0.2553 0.2228 0.2325 0.1785 0.1643 0.1337 0.1164 13.97%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.95 3.55 4.73 4.82 5.50 3.64 7.32 -
P/RPS 0.25 0.36 0.53 0.59 0.83 0.61 0.66 -14.92%
P/EPS 5.04 29.03 23.37 10.01 13.36 8.78 12.32 -13.82%
EY 19.83 3.45 4.28 9.99 7.49 11.40 8.12 16.02%
DY 11.19 3.24 2.84 3.11 3.27 1.02 1.02 49.00%
P/NAPS 0.86 1.18 1.51 1.91 2.34 1.90 2.18 -14.34%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 25/05/07 25/05/06 18/05/05 18/05/04 20/05/03 21/05/02 -
Price 3.45 3.45 4.53 4.86 4.55 3.69 7.86 -
P/RPS 0.30 0.35 0.51 0.59 0.68 0.62 0.71 -13.36%
P/EPS 5.90 28.21 22.38 10.09 11.05 8.90 13.23 -12.58%
EY 16.95 3.55 4.47 9.91 9.05 11.24 7.56 14.38%
DY 9.57 3.33 2.97 3.09 3.96 1.01 0.95 46.90%
P/NAPS 1.00 1.15 1.45 1.93 1.94 1.92 2.34 -13.19%

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