[DPHARMA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 45.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 73,833 73,305 71,076 62,639 43,126 27,660 11,832 237.81%
PBT 24,220 22,857 21,889 18,997 12,962 8,036 3,165 286.89%
Tax -6,500 -5,960 -5,795 -5,055 -3,396 -2,125 -776 310.85%
NP 17,720 16,897 16,094 13,942 9,566 5,911 2,389 278.94%
-
NP to SH 17,720 16,897 16,094 13,942 9,566 5,911 2,389 278.94%
-
Tax Rate 26.84% 26.08% 26.47% 26.61% 26.20% 26.44% 24.52% -
Total Cost 56,113 56,408 54,982 48,697 33,560 21,749 9,443 227.00%
-
Net Worth 87,038 83,000 80,517 50,011 30,714 75,083 42,508 61.03%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 7,302 4,957 4,957 2,457 2,457 - - -
Div Payout % 41.21% 29.34% 30.80% 17.62% 25.69% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 87,038 83,000 80,517 50,011 30,714 75,083 42,508 61.03%
NOSH 60,026 50,000 50,011 50,011 30,714 49,396 42,508 25.78%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 24.00% 23.05% 22.64% 22.26% 22.18% 21.37% 20.19% -
ROE 20.36% 20.36% 19.99% 27.88% 31.15% 7.87% 5.62% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 123.00 146.61 142.12 125.25 140.41 56.00 27.83 168.58%
EPS 29.52 33.79 32.18 27.88 31.15 11.97 5.62 201.25%
DPS 12.17 9.92 9.91 4.91 8.00 0.00 0.00 -
NAPS 1.45 1.66 1.61 1.00 1.00 1.52 1.00 28.02%
Adjusted Per Share Value based on latest NOSH - 50,011
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.68 7.62 7.39 6.51 4.48 2.88 1.23 237.95%
EPS 1.84 1.76 1.67 1.45 0.99 0.61 0.25 276.99%
DPS 0.76 0.52 0.52 0.26 0.26 0.00 0.00 -
NAPS 0.0905 0.0863 0.0837 0.052 0.0319 0.0781 0.0442 61.03%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 2.17 2.23 1.74 1.57 1.64 1.55 0.00 -
P/RPS 1.76 1.52 1.22 1.25 1.17 2.77 0.00 -
P/EPS 7.35 6.60 5.41 5.63 5.27 12.95 0.00 -
EY 13.60 15.15 18.49 17.76 18.99 7.72 0.00 -
DY 5.61 4.45 5.70 3.13 4.88 0.00 0.00 -
P/NAPS 1.50 1.34 1.08 1.57 1.64 1.02 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 27/05/03 - - - -
Price 2.68 2.09 1.91 1.58 0.00 0.00 0.00 -
P/RPS 2.18 1.43 1.34 1.26 0.00 0.00 0.00 -
P/EPS 9.08 6.18 5.94 5.67 0.00 0.00 0.00 -
EY 11.01 16.17 16.85 17.64 0.00 0.00 0.00 -
DY 4.54 4.74 5.19 3.11 0.00 0.00 0.00 -
P/NAPS 1.85 1.26 1.19 1.58 0.00 0.00 0.00 -

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