[DPHARMA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -4.41%
YoY- 23.25%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 111,309 111,608 112,420 105,100 108,166 109,814 109,656 1.00%
PBT 41,544 42,668 43,468 38,094 40,802 41,834 41,844 -0.47%
Tax -10,822 -11,684 -11,732 -9,115 -10,485 -11,092 -11,348 -3.11%
NP 30,721 30,984 31,736 28,979 30,317 30,742 30,496 0.49%
-
NP to SH 30,721 30,984 31,736 28,979 30,317 30,742 30,496 0.49%
-
Tax Rate 26.05% 27.38% 26.99% 23.93% 25.70% 26.51% 27.12% -
Total Cost 80,588 80,624 80,684 76,121 77,849 79,072 79,160 1.19%
-
Net Worth 152,681 145,758 152,576 144,270 139,411 139,356 147,741 2.21%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 88,832 - - 29,825 13,011 19,509 - -
Div Payout % 289.16% - - 102.92% 42.92% 63.46% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 152,681 145,758 152,576 144,270 139,411 139,356 147,741 2.21%
NOSH 138,801 138,817 138,706 138,721 139,411 139,356 139,378 -0.27%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 27.60% 27.76% 28.23% 27.57% 28.03% 27.99% 27.81% -
ROE 20.12% 21.26% 20.80% 20.09% 21.75% 22.06% 20.64% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.19 80.40 81.05 75.76 77.59 78.80 78.68 1.27%
EPS 22.13 22.32 22.88 20.89 21.75 22.06 21.88 0.75%
DPS 64.00 0.00 0.00 21.50 9.33 14.00 0.00 -
NAPS 1.10 1.05 1.10 1.04 1.00 1.00 1.06 2.49%
Adjusted Per Share Value based on latest NOSH - 138,666
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.57 11.60 11.69 10.93 11.24 11.42 11.40 0.99%
EPS 3.19 3.22 3.30 3.01 3.15 3.20 3.17 0.41%
DPS 9.23 0.00 0.00 3.10 1.35 2.03 0.00 -
NAPS 0.1587 0.1515 0.1586 0.15 0.1449 0.1449 0.1536 2.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.80 2.64 2.60 2.47 2.68 2.69 2.65 -
P/RPS 3.49 3.28 3.21 3.26 3.45 3.41 3.37 2.35%
P/EPS 12.65 11.83 11.36 11.82 12.32 12.19 12.11 2.94%
EY 7.90 8.45 8.80 8.46 8.11 8.20 8.26 -2.92%
DY 22.86 0.00 0.00 8.70 3.48 5.20 0.00 -
P/NAPS 2.55 2.51 2.36 2.38 2.68 2.69 2.50 1.32%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 23/08/07 21/05/07 22/02/07 22/11/06 23/08/06 18/05/06 -
Price 2.73 2.70 2.78 2.54 2.62 2.77 2.67 -
P/RPS 3.40 3.36 3.43 3.35 3.38 3.52 3.39 0.19%
P/EPS 12.33 12.10 12.15 12.16 12.05 12.56 12.20 0.70%
EY 8.11 8.27 8.23 8.22 8.30 7.96 8.19 -0.65%
DY 23.44 0.00 0.00 8.46 3.56 5.05 0.00 -
P/NAPS 2.48 2.57 2.53 2.44 2.62 2.77 2.52 -1.06%

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