[DPHARMA] YoY Annualized Quarter 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- 1.01%
YoY- 3.72%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 124,518 111,309 108,166 95,202 77,381 77,118 62,878 12.04%
PBT 42,305 41,544 40,802 33,386 26,988 23,908 19,290 13.97%
Tax -10,458 -10,822 -10,485 -10,013 -4,452 -6,252 -11,410 -1.44%
NP 31,846 30,721 30,317 23,373 22,536 17,656 7,880 26.18%
-
NP to SH 31,846 30,721 30,317 23,373 22,536 17,656 7,880 26.18%
-
Tax Rate 24.72% 26.05% 25.70% 29.99% 16.50% 26.15% 59.15% -
Total Cost 92,672 80,588 77,849 71,829 54,845 59,462 54,998 9.07%
-
Net Worth 137,397 152,681 139,411 127,298 97,714 83,012 36,861 24.49%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 14,803 88,832 13,011 - 5,281 3,333 - -
Div Payout % 46.48% 289.16% 42.92% - 23.44% 18.88% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 137,397 152,681 139,411 127,298 97,714 83,012 36,861 24.49%
NOSH 138,785 138,801 139,411 132,602 132,046 50,007 24,251 33.70%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 25.58% 27.60% 28.03% 24.55% 29.12% 22.89% 12.53% -
ROE 23.18% 20.12% 21.75% 18.36% 23.06% 21.27% 21.38% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 89.72 80.19 77.59 71.80 58.60 154.21 259.28 -16.19%
EPS 22.95 22.13 21.75 17.63 17.07 35.31 32.49 -5.62%
DPS 10.67 64.00 9.33 0.00 4.00 6.67 0.00 -
NAPS 0.99 1.10 1.00 0.96 0.74 1.66 1.52 -6.89%
Adjusted Per Share Value based on latest NOSH - 134,234
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.94 11.57 11.24 9.90 8.04 8.02 6.54 12.03%
EPS 3.31 3.19 3.15 2.43 2.34 1.84 0.82 26.15%
DPS 1.54 9.23 1.35 0.00 0.55 0.35 0.00 -
NAPS 0.1428 0.1587 0.1449 0.1323 0.1016 0.0863 0.0383 24.49%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.22 2.80 2.68 2.77 2.07 2.23 1.55 -
P/RPS 2.47 3.49 3.45 3.86 3.53 1.45 0.60 26.57%
P/EPS 9.67 12.65 12.32 15.71 12.13 6.32 4.77 12.48%
EY 10.34 7.90 8.11 6.36 8.24 15.83 20.96 -11.10%
DY 4.80 22.86 3.48 0.00 1.93 2.99 0.00 -
P/NAPS 2.24 2.55 2.68 2.89 2.80 1.34 1.02 13.99%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 28/11/07 22/11/06 22/11/05 29/12/04 20/11/03 26/11/02 -
Price 2.20 2.73 2.62 2.55 2.00 2.09 1.55 -
P/RPS 2.45 3.40 3.38 3.55 3.41 1.36 0.60 26.39%
P/EPS 9.59 12.33 12.05 14.47 11.72 5.92 4.77 12.33%
EY 10.43 8.11 8.30 6.91 8.53 16.89 20.96 -10.97%
DY 4.85 23.44 3.56 0.00 2.00 3.19 0.00 -
P/NAPS 2.22 2.48 2.62 2.66 2.70 1.26 1.02 13.82%

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