[DPHARMA] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 29.7%
YoY- 29.11%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 105,100 108,166 109,814 109,656 94,298 95,202 97,384 5.20%
PBT 38,094 40,802 41,834 41,844 33,459 33,386 33,646 8.60%
Tax -9,115 -10,485 -11,092 -11,348 -9,946 -10,013 -10,506 -9.01%
NP 28,979 30,317 30,742 30,496 23,513 23,373 23,140 16.13%
-
NP to SH 28,979 30,317 30,742 30,496 23,513 23,373 23,140 16.13%
-
Tax Rate 23.93% 25.70% 26.51% 27.12% 29.73% 29.99% 31.23% -
Total Cost 76,121 77,849 79,072 79,160 70,785 71,829 74,244 1.67%
-
Net Worth 144,270 139,411 139,356 147,741 135,388 127,298 112,010 18.32%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 29,825 13,011 19,509 - 23,458 - - -
Div Payout % 102.92% 42.92% 63.46% - 99.77% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 144,270 139,411 139,356 147,741 135,388 127,298 112,010 18.32%
NOSH 138,721 139,411 139,356 139,378 134,047 132,602 131,776 3.47%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 27.57% 28.03% 27.99% 27.81% 24.93% 24.55% 23.76% -
ROE 20.09% 21.75% 22.06% 20.64% 17.37% 18.36% 20.66% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.76 77.59 78.80 78.68 70.35 71.80 73.90 1.66%
EPS 20.89 21.75 22.06 21.88 17.54 17.63 17.56 12.23%
DPS 21.50 9.33 14.00 0.00 17.50 0.00 0.00 -
NAPS 1.04 1.00 1.00 1.06 1.01 0.96 0.85 14.35%
Adjusted Per Share Value based on latest NOSH - 139,378
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.93 11.24 11.42 11.40 9.80 9.90 10.12 5.25%
EPS 3.01 3.15 3.20 3.17 2.44 2.43 2.41 15.92%
DPS 3.10 1.35 2.03 0.00 2.44 0.00 0.00 -
NAPS 0.15 0.1449 0.1449 0.1536 0.1407 0.1323 0.1164 18.36%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.47 2.68 2.69 2.65 2.30 2.77 2.54 -
P/RPS 3.26 3.45 3.41 3.37 3.27 3.86 3.44 -3.51%
P/EPS 11.82 12.32 12.19 12.11 13.11 15.71 14.46 -12.54%
EY 8.46 8.11 8.20 8.26 7.63 6.36 6.91 14.40%
DY 8.70 3.48 5.20 0.00 7.61 0.00 0.00 -
P/NAPS 2.38 2.68 2.69 2.50 2.28 2.89 2.99 -14.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 22/11/06 23/08/06 18/05/06 27/02/06 22/11/05 29/08/05 -
Price 2.54 2.62 2.77 2.67 2.80 2.55 2.74 -
P/RPS 3.35 3.38 3.52 3.39 3.98 3.55 3.71 -6.56%
P/EPS 12.16 12.05 12.56 12.20 15.96 14.47 15.60 -15.26%
EY 8.22 8.30 7.96 8.19 6.26 6.91 6.41 17.98%
DY 8.46 3.56 5.05 0.00 6.25 0.00 0.00 -
P/NAPS 2.44 2.62 2.77 2.52 2.77 2.66 3.22 -16.84%

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