[DPHARMA] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 47.93%
YoY- 29.71%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 93,916 93,389 83,482 81,125 71,402 58,036 57,839 8.40%
PBT 29,605 31,729 31,158 30,602 25,040 20,241 17,931 8.70%
Tax -7,216 -7,844 -8,117 -7,864 -7,510 -3,339 -4,689 7.44%
NP 22,389 23,885 23,041 22,738 17,530 16,902 13,242 9.13%
-
NP to SH 22,389 23,885 23,041 22,738 17,530 16,902 13,242 9.13%
-
Tax Rate 24.37% 24.72% 26.05% 25.70% 29.99% 16.50% 26.15% -
Total Cost 71,527 69,504 60,441 58,387 53,872 41,134 44,597 8.18%
-
Net Worth 142,967 137,397 152,681 139,411 127,298 97,714 83,012 9.47%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 83 11,102 66,624 9,758 - 3,961 2,500 -43.27%
Div Payout % 0.37% 46.48% 289.16% 42.92% - 23.44% 18.88% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 142,967 137,397 152,681 139,411 127,298 97,714 83,012 9.47%
NOSH 138,803 138,785 138,801 139,411 132,602 132,046 50,007 18.52%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 23.84% 25.58% 27.60% 28.03% 24.55% 29.12% 22.89% -
ROE 15.66% 17.38% 15.09% 16.31% 13.77% 17.30% 15.95% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 67.66 67.29 60.15 58.19 53.85 43.95 115.66 -8.54%
EPS 16.13 17.21 16.60 16.31 13.22 12.80 26.48 -7.92%
DPS 0.06 8.00 48.00 7.00 0.00 3.00 5.00 -52.11%
NAPS 1.03 0.99 1.10 1.00 0.96 0.74 1.66 -7.63%
Adjusted Per Share Value based on latest NOSH - 139,526
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 9.76 9.71 8.68 8.43 7.42 6.03 6.01 8.40%
EPS 2.33 2.48 2.40 2.36 1.82 1.76 1.38 9.11%
DPS 0.01 1.15 6.93 1.01 0.00 0.41 0.26 -41.87%
NAPS 0.1486 0.1428 0.1587 0.1449 0.1323 0.1016 0.0863 9.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.58 2.22 2.80 2.68 2.77 2.07 2.23 -
P/RPS 3.81 3.30 4.66 4.61 5.14 4.71 1.93 11.99%
P/EPS 16.00 12.90 16.87 16.43 20.95 16.17 8.42 11.28%
EY 6.25 7.75 5.93 6.09 4.77 6.18 11.87 -10.13%
DY 0.02 3.60 17.14 2.61 0.00 1.45 2.24 -54.41%
P/NAPS 2.50 2.24 2.55 2.68 2.89 2.80 1.34 10.94%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 19/11/08 28/11/07 22/11/06 22/11/05 29/12/04 20/11/03 -
Price 2.49 2.20 2.73 2.62 2.55 2.00 2.09 -
P/RPS 3.68 3.27 4.54 4.50 4.74 4.55 1.81 12.54%
P/EPS 15.44 12.78 16.45 16.06 19.29 15.63 7.89 11.82%
EY 6.48 7.82 6.08 6.23 5.18 6.40 12.67 -10.56%
DY 0.02 3.64 17.58 2.67 0.00 1.50 2.39 -54.90%
P/NAPS 2.42 2.22 2.48 2.62 2.66 2.70 1.26 11.48%

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