[PHARMA] YoY TTM Result on 31-Mar-2008 [#1]

Stock

[PHARMA] PHARMANIAGA BHD

Announcement Date

28-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 24.91%

YoY- 377.86%

Quarter Report

PHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	1,446,116	1,304,640	1,309,712	1,237,398	1,063,349	959,313	836,558	9.54%
YoY %	10.84%	-0.39%	5.84%	16.37%	10.84%	14.67%	-	-
Horiz. %	172.87%	155.95%	156.56%	147.92%	127.11%	114.67%	100.00%	-
PBT	54,823	73,685	83,409	95,042	28,514	32,734	79,358	-5.97%
YoY %	-25.60%	-11.66%	-12.24%	233.32%	-12.89%	-58.75%	-	-
Horiz. %	69.08%	92.85%	105.10%	119.76%	35.93%	41.25%	100.00%	-
Tax	-18,223	-17,340	-26,289	-30,835	-13,853	-9,671	-30,208	-8.07%
YoY %	-5.09%	34.04%	14.74%	-122.59%	-43.24%	67.99%	-	-
Horiz. %	60.33%	57.40%	87.03%	102.08%	45.86%	32.01%	100.00%	-
NP	36,600	56,345	57,120	64,207	14,661	23,063	49,150	-4.79%
YoY %	-35.04%	-1.36%	-11.04%	337.94%	-36.43%	-53.08%	-	-
Horiz. %	74.47%	114.64%	116.22%	130.63%	29.83%	46.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,561	54,977	56,008	62,556	13,091	21,662	49,150	-4.80%
YoY %	-33.50%	-1.84%	-10.47%	377.86%	-39.57%	-55.93%	-	-
Horiz. %	74.39%	111.86%	113.95%	127.28%	26.63%	44.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.24%	23.53%	31.52%	32.44%	48.58%	29.54%	38.07%	-
YoY %	41.27%	-25.35%	-2.84%	-33.22%	64.45%	-22.41%	-	-
Horiz. %	87.31%	61.81%	82.79%	85.21%	127.61%	77.59%	100.00%	-
Total Cost	1,409,516	1,248,295	1,252,592	1,173,191	1,048,688	936,250	787,408	10.18%
YoY %	12.92%	-0.34%	6.77%	11.87%	12.01%	18.90%	-	-
Horiz. %	179.01%	158.53%	159.08%	148.99%	133.18%	118.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	437,661	439,675	402,378	367,905	321,111	335,032	257,266	9.25%
YoY %	-0.46%	9.27%	9.37%	14.57%	-4.16%	30.23%	-	-
Horiz. %	170.12%	170.90%	156.41%	143.01%	124.82%	130.23%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	50,261	97,382	48,140	35,295	12,310	14,388	15,245	21.98%
YoY %	-48.39%	102.29%	36.39%	186.72%	-14.44%	-5.62%	-	-
Horiz. %	329.69%	638.78%	315.78%	231.52%	80.75%	94.38%	100.00%	-
Div Payout %	137.47%	177.13%	85.95%	56.42%	94.04%	66.42%	31.02%	-
YoY %	-22.39%	106.08%	52.34%	-40.00%	41.58%	114.12%	-	-
Horiz. %	443.17%	571.02%	277.08%	181.88%	303.16%	214.12%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	437,661	439,675	402,378	367,905	321,111	335,032	257,266	9.25%
YoY %	-0.46%	9.27%	9.37%	14.57%	-4.16%	30.23%	-	-
Horiz. %	170.12%	170.90%	156.41%	143.01%	124.82%	130.23%	100.00%	-
NOSH	107,007	106,977	107,015	106,949	107,037	107,039	102,089	0.78%
YoY %	0.03%	-0.04%	0.06%	-0.08%	-0.00%	4.85%	-	-
Horiz. %	104.82%	104.79%	104.83%	104.76%	104.85%	104.85%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	2.53%	4.32%	4.36%	5.19%	1.38%	2.40%	5.88%	-
YoY %	-41.44%	-0.92%	-15.99%	276.09%	-42.50%	-59.18%	-	-
Horiz. %	43.03%	73.47%	74.15%	88.27%	23.47%	40.82%	100.00%	-
ROE	8.35%	12.50%	13.92%	17.00%	4.08%	6.47%	19.10%	-
YoY %	-33.20%	-10.20%	-18.12%	316.67%	-36.94%	-66.13%	-	-
Horiz. %	43.72%	65.45%	72.88%	89.01%	21.36%	33.87%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	1,351.41	1,219.55	1,223.85	1,157.00	993.44	896.23	819.43	8.69%
YoY %	10.81%	-0.35%	5.78%	16.46%	10.85%	9.37%	-	-
Horiz. %	164.92%	148.83%	149.35%	141.20%	121.24%	109.37%	100.00%	-
EPS	34.17	51.39	52.34	58.49	12.23	20.24	48.14	-5.55%
YoY %	-33.51%	-1.82%	-10.51%	378.25%	-39.58%	-57.96%	-	-
Horiz. %	70.98%	106.75%	108.72%	121.50%	25.41%	42.04%	100.00%	-
DPS	47.00	91.00	45.00	33.00	11.50	13.44	15.00	20.95%
YoY %	-48.35%	102.22%	36.36%	186.96%	-14.43%	-10.40%	-	-
Horiz. %	313.33%	606.67%	300.00%	220.00%	76.67%	89.60%	100.00%	-
NAPS	4.09	4.11	3.76	3.44	3.00	3.13	2.52	8.40%
YoY %	-0.49%	9.31%	9.30%	14.67%	-4.15%	24.21%	-	-
Horiz. %	162.30%	163.10%	149.21%	136.51%	119.05%	124.21%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 106,949
RPS	100.34	90.52	90.87	85.86	73.78	66.56	58.04	9.54%
YoY %	10.85%	-0.39%	5.84%	16.37%	10.85%	14.68%	-	-
Horiz. %	172.88%	155.96%	156.56%	147.93%	127.12%	114.68%	100.00%	-
EPS	2.54	3.81	3.89	4.34	0.91	1.50	3.41	-4.78%
YoY %	-33.33%	-2.06%	-10.37%	376.92%	-39.33%	-56.01%	-	-
Horiz. %	74.49%	111.73%	114.08%	127.27%	26.69%	43.99%	100.00%	-
DPS	3.49	6.76	3.34	2.45	0.85	1.00	1.06	21.95%
YoY %	-48.37%	102.40%	36.33%	188.24%	-15.00%	-5.66%	-	-
Horiz. %	329.25%	637.74%	315.09%	231.13%	80.19%	94.34%	100.00%	-
NAPS	0.3037	0.3051	0.2792	0.2553	0.2228	0.2325	0.1785	9.25%
YoY %	-0.46%	9.28%	9.36%	14.59%	-4.17%	30.25%	-	-
Horiz. %	170.14%	170.92%	156.41%	143.03%	124.82%	130.25%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	5.73	4.27	3.45	2.95	3.55	4.73	4.82	-
P/RPS	0.42	0.35	0.28	0.25	0.36	0.53	0.59	-5.50%
YoY %	20.00%	25.00%	12.00%	-30.56%	-32.08%	-10.17%	-	-
Horiz. %	71.19%	59.32%	47.46%	42.37%	61.02%	89.83%	100.00%	-
P/EPS	16.77	8.31	6.59	5.04	29.03	23.37	10.01	8.97%
YoY %	101.81%	26.10%	30.75%	-82.64%	24.22%	133.47%	-	-
Horiz. %	167.53%	83.02%	65.83%	50.35%	290.01%	233.47%	100.00%	-
EY	5.96	12.04	15.17	19.83	3.45	4.28	9.99	-8.24%
YoY %	-50.50%	-20.63%	-23.50%	474.78%	-19.39%	-57.16%	-	-
Horiz. %	59.66%	120.52%	151.85%	198.50%	34.53%	42.84%	100.00%	-
DY	8.20	21.31	13.04	11.19	3.24	2.84	3.11	17.52%
YoY %	-61.52%	63.42%	16.53%	245.37%	14.08%	-8.68%	-	-
Horiz. %	263.67%	685.21%	419.29%	359.81%	104.18%	91.32%	100.00%	-
P/NAPS	1.40	1.04	0.92	0.86	1.18	1.51	1.91	-5.04%
YoY %	34.62%	13.04%	6.98%	-27.12%	-21.85%	-20.94%	-	-
Horiz. %	73.30%	54.45%	48.17%	45.03%	61.78%	79.06%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	13/05/11	26/05/10	08/05/09	28/05/08	25/05/07	25/05/06	18/05/05	-
Price	5.05	4.71	3.82	3.45	3.45	4.53	4.86	-
P/RPS	0.37	0.39	0.31	0.30	0.35	0.51	0.59	-7.47%
YoY %	-5.13%	25.81%	3.33%	-14.29%	-31.37%	-13.56%	-	-
Horiz. %	62.71%	66.10%	52.54%	50.85%	59.32%	86.44%	100.00%	-
P/EPS	14.78	9.16	7.30	5.90	28.21	22.38	10.09	6.56%
YoY %	61.35%	25.48%	23.73%	-79.09%	26.05%	121.80%	-	-
Horiz. %	146.48%	90.78%	72.35%	58.47%	279.58%	221.80%	100.00%	-
EY	6.77	10.91	13.70	16.95	3.55	4.47	9.91	-6.15%
YoY %	-37.95%	-20.36%	-19.17%	377.46%	-20.58%	-54.89%	-	-
Horiz. %	68.31%	110.09%	138.24%	171.04%	35.82%	45.11%	100.00%	-
DY	9.31	19.32	11.78	9.57	3.33	2.97	3.09	20.16%
YoY %	-51.81%	64.01%	23.09%	187.39%	12.12%	-3.88%	-	-
Horiz. %	301.29%	625.24%	381.23%	309.71%	107.77%	96.12%	100.00%	-
P/NAPS	1.23	1.15	1.02	1.00	1.15	1.45	1.93	-7.23%
YoY %	6.96%	12.75%	2.00%	-13.04%	-20.69%	-24.87%	-	-
Horiz. %	63.73%	59.59%	52.85%	51.81%	59.59%	75.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos