[DPHARMA] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
29-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.43%
YoY- 27.64%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 97,384 88,820 79,140 77,381 79,004 77,500 73,833 20.29%
PBT 33,646 29,872 26,614 26,988 28,150 28,352 24,220 24.52%
Tax -10,506 -6,252 -3,859 -4,452 -5,052 -5,852 -6,500 37.76%
NP 23,140 23,620 22,755 22,536 23,098 22,500 17,720 19.49%
-
NP to SH 23,140 23,620 22,755 22,536 23,098 22,500 17,720 19.49%
-
Tax Rate 31.23% 20.93% 14.50% 16.50% 17.95% 20.64% 26.84% -
Total Cost 74,244 65,200 56,385 54,845 55,906 55,000 56,113 20.54%
-
Net Worth 112,010 112,287 102,951 97,714 94,791 92,950 87,009 18.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 11,879 5,281 3,599 - 7,800 -
Div Payout % - - 52.20% 23.44% 15.58% - 44.02% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 112,010 112,287 102,951 97,714 94,791 92,950 87,009 18.35%
NOSH 131,776 132,102 131,989 132,046 59,994 59,968 60,006 69.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 23.76% 26.59% 28.75% 29.12% 29.24% 29.03% 24.00% -
ROE 20.66% 21.04% 22.10% 23.06% 24.37% 24.21% 20.37% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 73.90 67.24 59.96 58.60 131.68 129.24 123.04 -28.83%
EPS 17.56 17.88 17.24 17.07 38.50 37.52 29.53 -29.30%
DPS 0.00 0.00 9.00 4.00 6.00 0.00 13.00 -
NAPS 0.85 0.85 0.78 0.74 1.58 1.55 1.45 -29.97%
Adjusted Per Share Value based on latest NOSH - 131,847
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.12 9.23 8.23 8.04 8.21 8.06 7.68 20.21%
EPS 2.41 2.46 2.37 2.34 2.40 2.34 1.84 19.73%
DPS 0.00 0.00 1.23 0.55 0.37 0.00 0.81 -
NAPS 0.1164 0.1167 0.107 0.1016 0.0985 0.0966 0.0905 18.28%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.54 2.38 2.18 2.07 2.32 2.34 2.17 -
P/RPS 3.44 3.54 3.64 3.53 1.76 1.81 1.76 56.38%
P/EPS 14.46 13.31 12.65 12.13 6.03 6.24 7.35 57.07%
EY 6.91 7.51 7.91 8.24 16.59 16.03 13.61 -36.38%
DY 0.00 0.00 4.13 1.93 2.59 0.00 5.99 -
P/NAPS 2.99 2.80 2.79 2.80 1.47 1.51 1.50 58.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 24/02/05 29/12/04 30/08/04 27/05/04 26/02/04 -
Price 2.74 2.45 2.58 2.00 2.14 2.22 2.68 -
P/RPS 3.71 3.64 4.30 3.41 1.63 1.72 2.18 42.58%
P/EPS 15.60 13.70 14.97 11.72 5.56 5.92 9.08 43.49%
EY 6.41 7.30 6.68 8.53 17.99 16.90 11.02 -30.34%
DY 0.00 0.00 3.49 2.00 2.80 0.00 4.85 -
P/NAPS 3.22 2.88 3.31 2.70 1.35 1.43 1.85 44.74%

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