[PHARMA] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -19.48%
YoY- -55.93%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,309,712 1,237,398 1,063,349 959,313 836,558 669,384 599,086 13.91%
PBT 83,409 95,042 28,514 32,734 79,358 69,597 65,591 4.08%
Tax -26,289 -30,835 -13,853 -9,671 -30,208 -28,103 -23,946 1.56%
NP 57,120 64,207 14,661 23,063 49,150 41,494 41,645 5.40%
-
NP to SH 56,008 62,556 13,091 21,662 49,150 41,494 41,645 5.05%
-
Tax Rate 31.52% 32.44% 48.58% 29.54% 38.07% 40.38% 36.51% -
Total Cost 1,252,592 1,173,191 1,048,688 936,250 787,408 627,890 557,441 14.43%
-
Net Worth 402,378 367,905 321,111 335,032 257,266 236,797 192,761 13.03%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 48,140 35,295 12,310 14,388 15,245 18,045 3,744 53.00%
Div Payout % 85.95% 56.42% 94.04% 66.42% 31.02% 43.49% 8.99% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 402,378 367,905 321,111 335,032 257,266 236,797 192,761 13.03%
NOSH 107,015 106,949 107,037 107,039 102,089 100,764 100,396 1.06%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.36% 5.19% 1.38% 2.40% 5.88% 6.20% 6.95% -
ROE 13.92% 17.00% 4.08% 6.47% 19.10% 17.52% 21.60% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,223.85 1,157.00 993.44 896.23 819.43 664.30 596.72 12.70%
EPS 52.34 58.49 12.23 20.24 48.14 41.18 41.48 3.94%
DPS 45.00 33.00 11.50 13.44 15.00 18.00 3.73 51.38%
NAPS 3.76 3.44 3.00 3.13 2.52 2.35 1.92 11.84%
Adjusted Per Share Value based on latest NOSH - 107,039
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 90.87 85.86 73.78 66.56 58.04 46.45 41.57 13.90%
EPS 3.89 4.34 0.91 1.50 3.41 2.88 2.89 5.07%
DPS 3.34 2.45 0.85 1.00 1.06 1.25 0.26 52.97%
NAPS 0.2792 0.2553 0.2228 0.2325 0.1785 0.1643 0.1337 13.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.45 2.95 3.55 4.73 4.82 5.50 3.64 -
P/RPS 0.28 0.25 0.36 0.53 0.59 0.83 0.61 -12.16%
P/EPS 6.59 5.04 29.03 23.37 10.01 13.36 8.78 -4.66%
EY 15.17 19.83 3.45 4.28 9.99 7.49 11.40 4.87%
DY 13.04 11.19 3.24 2.84 3.11 3.27 1.02 52.85%
P/NAPS 0.92 0.86 1.18 1.51 1.91 2.34 1.90 -11.37%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 08/05/09 28/05/08 25/05/07 25/05/06 18/05/05 18/05/04 20/05/03 -
Price 3.82 3.45 3.45 4.53 4.86 4.55 3.69 -
P/RPS 0.31 0.30 0.35 0.51 0.59 0.68 0.62 -10.90%
P/EPS 7.30 5.90 28.21 22.38 10.09 11.05 8.90 -3.24%
EY 13.70 16.95 3.55 4.47 9.91 9.05 11.24 3.35%
DY 11.78 9.57 3.33 2.97 3.09 3.96 1.01 50.53%
P/NAPS 1.02 1.00 1.15 1.45 1.93 1.94 1.92 -9.99%

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