[DPHARMA] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.6%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 122,872 115,551 105,100 94,298 79,140 73,833 43,126 19.04%
PBT 35,340 42,587 38,094 33,459 26,614 24,220 12,961 18.17%
Tax -7,937 -10,544 -9,115 -9,946 -3,859 -6,500 -3,396 15.18%
NP 27,403 32,043 28,979 23,513 22,755 17,720 9,565 19.15%
-
NP to SH 27,403 32,043 28,979 23,513 22,755 17,720 9,565 19.15%
-
Tax Rate 22.46% 24.76% 23.93% 29.73% 14.50% 26.84% 26.20% -
Total Cost 95,469 83,508 76,121 70,785 56,385 56,113 33,561 19.01%
-
Net Worth 130,490 113,794 144,270 135,388 102,951 87,009 48,531 17.90%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 20,822 66,611 29,825 23,458 11,879 7,800 2,457 42.73%
Div Payout % 75.99% 207.88% 102.92% 99.77% 52.20% 44.02% 25.69% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 130,490 113,794 144,270 135,388 102,951 87,009 48,531 17.90%
NOSH 138,819 138,774 138,721 134,047 131,989 60,006 30,716 28.55%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 22.30% 27.73% 27.57% 24.93% 28.75% 24.00% 22.18% -
ROE 21.00% 28.16% 20.09% 17.37% 22.10% 20.37% 19.71% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 88.51 83.27 75.76 70.35 59.96 123.04 140.40 -7.39%
EPS 19.74 23.09 20.89 17.54 17.24 29.53 31.14 -7.30%
DPS 15.00 48.00 21.50 17.50 9.00 13.00 8.00 11.03%
NAPS 0.94 0.82 1.04 1.01 0.78 1.45 1.58 -8.28%
Adjusted Per Share Value based on latest NOSH - 139,417
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 12.77 12.01 10.93 9.80 8.23 7.68 4.48 19.05%
EPS 2.85 3.33 3.01 2.44 2.37 1.84 0.99 19.25%
DPS 2.16 6.92 3.10 2.44 1.23 0.81 0.26 42.26%
NAPS 0.1357 0.1183 0.15 0.1407 0.107 0.0905 0.0505 17.89%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.08 2.60 2.47 2.30 2.18 2.17 1.64 -
P/RPS 2.35 3.12 3.26 3.27 3.64 1.76 1.17 12.31%
P/EPS 10.54 11.26 11.82 13.11 12.65 7.35 5.27 12.23%
EY 9.49 8.88 8.46 7.63 7.91 13.61 18.99 -10.90%
DY 7.21 18.46 8.70 7.61 4.13 5.99 4.88 6.71%
P/NAPS 2.21 3.17 2.38 2.28 2.79 1.50 1.04 13.37%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 21/02/08 22/02/07 27/02/06 24/02/05 26/02/04 26/02/03 -
Price 2.20 2.53 2.54 2.80 2.58 2.68 1.49 -
P/RPS 2.49 3.04 3.35 3.98 4.30 2.18 1.06 15.28%
P/EPS 11.14 10.96 12.16 15.96 14.97 9.08 4.78 15.12%
EY 8.97 9.13 8.22 6.26 6.68 11.02 20.90 -13.13%
DY 6.82 18.97 8.46 6.25 3.49 4.85 5.37 4.06%
P/NAPS 2.34 3.09 2.44 2.77 3.31 1.85 0.94 16.40%

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