[DPHARMA] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.8%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 94,298 95,202 97,384 88,820 79,140 77,381 79,004 12.48%
PBT 33,459 33,386 33,646 29,872 26,614 26,988 28,150 12.17%
Tax -9,946 -10,013 -10,506 -6,252 -3,859 -4,452 -5,052 56.88%
NP 23,513 23,373 23,140 23,620 22,755 22,536 23,098 1.19%
-
NP to SH 23,513 23,373 23,140 23,620 22,755 22,536 23,098 1.19%
-
Tax Rate 29.73% 29.99% 31.23% 20.93% 14.50% 16.50% 17.95% -
Total Cost 70,785 71,829 74,244 65,200 56,385 54,845 55,906 16.98%
-
Net Worth 135,388 127,298 112,010 112,287 102,951 97,714 94,791 26.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 23,458 - - - 11,879 5,281 3,599 247.74%
Div Payout % 99.77% - - - 52.20% 23.44% 15.58% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 135,388 127,298 112,010 112,287 102,951 97,714 94,791 26.74%
NOSH 134,047 132,602 131,776 132,102 131,989 132,046 59,994 70.65%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 24.93% 24.55% 23.76% 26.59% 28.75% 29.12% 29.24% -
ROE 17.37% 18.36% 20.66% 21.04% 22.10% 23.06% 24.37% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 70.35 71.80 73.90 67.24 59.96 58.60 131.68 -34.08%
EPS 17.54 17.63 17.56 17.88 17.24 17.07 38.50 -40.70%
DPS 17.50 0.00 0.00 0.00 9.00 4.00 6.00 103.74%
NAPS 1.01 0.96 0.85 0.85 0.78 0.74 1.58 -25.73%
Adjusted Per Share Value based on latest NOSH - 132,102
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.80 9.90 10.12 9.23 8.23 8.04 8.21 12.49%
EPS 2.44 2.43 2.41 2.46 2.37 2.34 2.40 1.10%
DPS 2.44 0.00 0.00 0.00 1.23 0.55 0.37 250.45%
NAPS 0.1407 0.1323 0.1164 0.1167 0.107 0.1016 0.0985 26.75%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.30 2.77 2.54 2.38 2.18 2.07 2.32 -
P/RPS 3.27 3.86 3.44 3.54 3.64 3.53 1.76 50.96%
P/EPS 13.11 15.71 14.46 13.31 12.65 12.13 6.03 67.58%
EY 7.63 6.36 6.91 7.51 7.91 8.24 16.59 -40.33%
DY 7.61 0.00 0.00 0.00 4.13 1.93 2.59 104.74%
P/NAPS 2.28 2.89 2.99 2.80 2.79 2.80 1.47 33.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 22/11/05 29/08/05 26/05/05 24/02/05 29/12/04 30/08/04 -
Price 2.80 2.55 2.74 2.45 2.58 2.00 2.14 -
P/RPS 3.98 3.55 3.71 3.64 4.30 3.41 1.63 81.03%
P/EPS 15.96 14.47 15.60 13.70 14.97 11.72 5.56 101.59%
EY 6.26 6.91 6.41 7.30 6.68 8.53 17.99 -50.43%
DY 6.25 0.00 0.00 0.00 3.49 2.00 2.80 70.54%
P/NAPS 2.77 2.66 3.22 2.88 3.31 2.70 1.35 61.26%

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