[DPHARMA] QoQ TTM 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- 2.67%
YoY- 9.37%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 100,512 99,506 94,297 92,506 88,330 81,970 79,140 17.32%
PBT 37,551 36,450 33,457 31,413 29,362 26,994 26,614 25.87%
Tax -10,239 -11,220 -9,946 -8,030 -6,586 -3,959 -3,859 91.99%
NP 27,312 25,230 23,511 23,383 22,776 23,035 22,755 12.97%
-
NP to SH 27,312 25,230 23,511 23,383 22,776 23,035 22,755 12.97%
-
Tax Rate 27.27% 30.78% 29.73% 25.56% 22.43% 14.67% 14.50% -
Total Cost 73,200 74,276 70,786 69,123 65,554 58,935 56,385 19.06%
-
Net Worth 139,334 147,741 140,811 128,864 111,722 112,287 103,055 22.33%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 34,151 24,398 24,398 7,927 7,927 9,727 9,727 131.53%
Div Payout % 125.04% 96.70% 103.77% 33.90% 34.81% 42.23% 42.75% -
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 139,334 147,741 140,811 128,864 111,722 112,287 103,055 22.33%
NOSH 139,334 139,378 139,417 134,234 131,438 132,102 132,121 3.61%
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 27.17% 25.36% 24.93% 25.28% 25.79% 28.10% 28.75% -
ROE 19.60% 17.08% 16.70% 18.15% 20.39% 20.51% 22.08% -
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 72.14 71.39 67.64 68.91 67.20 62.05 59.90 13.23%
EPS 19.60 18.10 16.86 17.42 17.33 17.44 17.22 9.03%
DPS 24.51 17.50 17.50 5.91 6.00 7.36 7.36 123.49%
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 10.45 10.34 9.80 9.62 9.18 8.52 8.23 17.30%
EPS 2.84 2.62 2.44 2.43 2.37 2.39 2.37 12.85%
DPS 3.55 2.54 2.54 0.82 0.82 1.01 1.01 131.70%
NAPS 0.1448 0.1536 0.1464 0.134 0.1161 0.1167 0.1071 22.33%
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 3.73 3.71 3.40 4.02 3.78 3.84 3.64 1.64%
P/EPS 13.72 14.64 13.64 15.90 14.66 13.65 12.66 5.52%
EY 7.29 6.83 7.33 6.29 6.82 7.33 7.90 -5.23%
DY 9.11 6.61 7.61 2.13 2.36 3.09 3.38 94.02%
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 3.84 3.74 4.14 3.70 4.08 3.95 4.31 -7.42%
P/EPS 14.13 14.75 16.60 14.64 15.81 14.05 14.98 -3.82%
EY 7.08 6.78 6.02 6.83 6.32 7.12 6.68 3.96%
DY 8.85 6.56 6.25 2.32 2.19 3.01 2.85 113.28%
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