[DPHARMA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.01%
YoY- 3.72%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 109,814 109,656 94,298 95,202 97,384 88,820 79,140 24.48%
PBT 41,834 41,844 33,459 33,386 33,646 29,872 26,614 35.30%
Tax -11,092 -11,348 -9,946 -10,013 -10,506 -6,252 -3,859 102.54%
NP 30,742 30,496 23,513 23,373 23,140 23,620 22,755 22.27%
-
NP to SH 30,742 30,496 23,513 23,373 23,140 23,620 22,755 22.27%
-
Tax Rate 26.51% 27.12% 29.73% 29.99% 31.23% 20.93% 14.50% -
Total Cost 79,072 79,160 70,785 71,829 74,244 65,200 56,385 25.36%
-
Net Worth 139,356 147,741 135,388 127,298 112,010 112,287 102,951 22.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 19,509 - 23,458 - - - 11,879 39.32%
Div Payout % 63.46% - 99.77% - - - 52.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 139,356 147,741 135,388 127,298 112,010 112,287 102,951 22.43%
NOSH 139,356 139,378 134,047 132,602 131,776 132,102 131,989 3.69%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 27.99% 27.81% 24.93% 24.55% 23.76% 26.59% 28.75% -
ROE 22.06% 20.64% 17.37% 18.36% 20.66% 21.04% 22.10% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 78.80 78.68 70.35 71.80 73.90 67.24 59.96 20.04%
EPS 22.06 21.88 17.54 17.63 17.56 17.88 17.24 17.91%
DPS 14.00 0.00 17.50 0.00 0.00 0.00 9.00 34.36%
NAPS 1.00 1.06 1.01 0.96 0.85 0.85 0.78 18.06%
Adjusted Per Share Value based on latest NOSH - 134,234
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.42 11.40 9.80 9.90 10.12 9.23 8.23 24.48%
EPS 3.20 3.17 2.44 2.43 2.41 2.46 2.37 22.22%
DPS 2.03 0.00 2.44 0.00 0.00 0.00 1.23 39.78%
NAPS 0.1449 0.1536 0.1407 0.1323 0.1164 0.1167 0.107 22.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.69 2.65 2.30 2.77 2.54 2.38 2.18 -
P/RPS 3.41 3.37 3.27 3.86 3.44 3.54 3.64 -4.26%
P/EPS 12.19 12.11 13.11 15.71 14.46 13.31 12.65 -2.44%
EY 8.20 8.26 7.63 6.36 6.91 7.51 7.91 2.43%
DY 5.20 0.00 7.61 0.00 0.00 0.00 4.13 16.65%
P/NAPS 2.69 2.50 2.28 2.89 2.99 2.80 2.79 -2.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 18/05/06 27/02/06 22/11/05 29/08/05 26/05/05 24/02/05 -
Price 2.77 2.67 2.80 2.55 2.74 2.45 2.58 -
P/RPS 3.52 3.39 3.98 3.55 3.71 3.64 4.30 -12.52%
P/EPS 12.56 12.20 15.96 14.47 15.60 13.70 14.97 -11.07%
EY 7.96 8.19 6.26 6.91 6.41 7.30 6.68 12.43%
DY 5.05 0.00 6.25 0.00 0.00 0.00 3.49 28.01%
P/NAPS 2.77 2.52 2.77 2.66 3.22 2.88 3.31 -11.22%

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