[DPHARMA] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 4.87%
YoY- 85.24%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 74,030 73,553 73,695 73,833 73,305 71,076 62,639 11.74%
PBT 26,530 26,203 25,273 24,220 22,857 21,889 18,997 24.86%
Tax -5,150 -5,851 -6,304 -6,500 -5,960 -5,795 -5,055 1.24%
NP 21,380 20,352 18,969 17,720 16,897 16,094 13,942 32.87%
-
NP to SH 21,380 20,352 18,969 17,720 16,897 16,094 13,942 32.87%
-
Tax Rate 19.41% 22.33% 24.94% 26.84% 26.08% 26.47% 26.61% -
Total Cost 52,650 53,201 54,726 56,113 56,408 54,982 48,697 5.32%
-
Net Worth 97,566 94,832 92,950 87,038 83,000 80,517 50,011 55.94%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,602 6,602 7,302 7,302 4,957 4,957 2,457 92.92%
Div Payout % 30.88% 32.44% 38.50% 41.21% 29.34% 30.80% 17.62% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,566 94,832 92,950 87,038 83,000 80,517 50,011 55.94%
NOSH 131,847 60,020 59,968 60,026 50,000 50,011 50,011 90.50%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 28.88% 27.67% 25.74% 24.00% 23.05% 22.64% 22.26% -
ROE 21.91% 21.46% 20.41% 20.36% 20.36% 19.99% 27.88% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 56.15 122.55 122.89 123.00 146.61 142.12 125.25 -41.33%
EPS 16.22 33.91 31.63 29.52 33.79 32.18 27.88 -30.24%
DPS 5.01 11.00 12.18 12.17 9.92 9.91 4.91 1.34%
NAPS 0.74 1.58 1.55 1.45 1.66 1.61 1.00 -18.14%
Adjusted Per Share Value based on latest NOSH - 60,026
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.70 7.65 7.66 7.68 7.62 7.39 6.51 11.80%
EPS 2.22 2.12 1.97 1.84 1.76 1.67 1.45 32.73%
DPS 0.69 0.69 0.76 0.76 0.52 0.52 0.26 91.34%
NAPS 0.1014 0.0986 0.0966 0.0905 0.0863 0.0837 0.052 55.89%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.07 2.32 2.34 2.17 2.23 1.74 1.57 -
P/RPS 3.69 1.89 1.90 1.76 1.52 1.22 1.25 105.37%
P/EPS 12.77 6.84 7.40 7.35 6.60 5.41 5.63 72.37%
EY 7.83 14.62 13.52 13.60 15.15 18.49 17.76 -41.98%
DY 2.42 4.74 5.20 5.61 4.45 5.70 3.13 -15.72%
P/NAPS 2.80 1.47 1.51 1.50 1.34 1.08 1.57 46.90%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/12/04 30/08/04 27/05/04 26/02/04 20/11/03 28/08/03 27/05/03 -
Price 2.00 2.14 2.22 2.68 2.09 1.91 1.58 -
P/RPS 3.56 1.75 1.81 2.18 1.43 1.34 1.26 99.47%
P/EPS 12.33 6.31 7.02 9.08 6.18 5.94 5.67 67.61%
EY 8.11 15.85 14.25 11.01 16.17 16.85 17.64 -40.34%
DY 2.50 5.14 5.49 4.54 4.74 5.19 3.11 -13.51%
P/NAPS 2.70 1.35 1.43 1.85 1.26 1.19 1.58 42.79%

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