[DPHARMA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
29-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.43%
YoY- 27.64%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 111,309 108,166 95,202 77,381 77,118 62,878 0 -
PBT 41,544 40,802 33,386 26,988 23,908 19,290 0 -
Tax -10,822 -10,485 -10,013 -4,452 -6,252 -11,410 0 -
NP 30,721 30,317 23,373 22,536 17,656 7,880 0 -
-
NP to SH 30,721 30,317 23,373 22,536 17,656 7,880 0 -
-
Tax Rate 26.05% 25.70% 29.99% 16.50% 26.15% 59.15% - -
Total Cost 80,588 77,849 71,829 54,845 59,462 54,998 0 -
-
Net Worth 152,681 139,411 127,298 97,714 83,012 36,861 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 88,832 13,011 - 5,281 3,333 - - -
Div Payout % 289.16% 42.92% - 23.44% 18.88% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 152,681 139,411 127,298 97,714 83,012 36,861 0 -
NOSH 138,801 139,411 132,602 132,046 50,007 24,251 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 27.60% 28.03% 24.55% 29.12% 22.89% 12.53% 0.00% -
ROE 20.12% 21.75% 18.36% 23.06% 21.27% 21.38% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 80.19 77.59 71.80 58.60 154.21 259.28 0.00 -
EPS 22.13 21.75 17.63 17.07 35.31 32.49 0.00 -
DPS 64.00 9.33 0.00 4.00 6.67 0.00 0.00 -
NAPS 1.10 1.00 0.96 0.74 1.66 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 131,847
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.57 11.24 9.90 8.04 8.02 6.54 0.00 -
EPS 3.19 3.15 2.43 2.34 1.84 0.82 0.00 -
DPS 9.23 1.35 0.00 0.55 0.35 0.00 0.00 -
NAPS 0.1587 0.1449 0.1323 0.1016 0.0863 0.0383 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 2.80 2.68 2.77 2.07 2.23 1.55 0.00 -
P/RPS 3.49 3.45 3.86 3.53 1.45 0.60 0.00 -
P/EPS 12.65 12.32 15.71 12.13 6.32 4.77 0.00 -
EY 7.90 8.11 6.36 8.24 15.83 20.96 0.00 -
DY 22.86 3.48 0.00 1.93 2.99 0.00 0.00 -
P/NAPS 2.55 2.68 2.89 2.80 1.34 1.02 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 22/11/06 22/11/05 29/12/04 20/11/03 26/11/02 - -
Price 2.73 2.62 2.55 2.00 2.09 1.55 0.00 -
P/RPS 3.40 3.38 3.55 3.41 1.36 0.60 0.00 -
P/EPS 12.33 12.05 14.47 11.72 5.92 4.77 0.00 -
EY 8.11 8.30 6.91 8.53 16.89 20.96 0.00 -
DY 23.44 3.56 0.00 2.00 3.19 0.00 0.00 -
P/NAPS 2.48 2.62 2.66 2.70 1.26 1.02 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