[DPHARMA] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -15.3%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 29,850 29,484 32,068 23,975 22,895 21,104 15,994 10.94%
PBT 8,610 3,612 11,384 7,491 8,417 6,373 6,289 5.36%
Tax -766 -95 -2,375 -1,251 -2,436 -520 -1,811 -13.34%
NP 7,844 3,517 9,009 6,240 5,981 5,853 4,478 9.78%
-
NP to SH 7,844 3,517 9,009 6,240 5,981 5,853 4,478 9.78%
-
Tax Rate 8.90% 2.63% 20.86% 16.70% 28.94% 8.16% 28.80% -
Total Cost 22,006 25,967 23,059 17,735 16,914 15,251 11,516 11.38%
-
Net Worth 142,996 130,671 113,827 144,213 140,811 103,055 87,038 8.61%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 16,659 9,730 - 20,106 24,398 7,927 4,802 23.01%
Div Payout % 212.39% 276.68% - 322.22% 407.93% 135.44% 107.24% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 142,996 130,671 113,827 144,213 140,811 103,055 87,038 8.61%
NOSH 138,831 139,011 138,813 138,666 139,417 132,121 60,026 14.98%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.28% 11.93% 28.09% 26.03% 26.12% 27.73% 28.00% -
ROE 5.49% 2.69% 7.91% 4.33% 4.25% 5.68% 5.14% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 21.50 21.21 23.10 17.29 16.42 15.97 26.64 -3.50%
EPS 5.65 2.53 6.49 4.50 4.29 4.43 7.46 -4.52%
DPS 12.00 7.00 0.00 14.50 17.50 6.00 8.00 6.98%
NAPS 1.03 0.94 0.82 1.04 1.01 0.78 1.45 -5.53%
Adjusted Per Share Value based on latest NOSH - 138,666
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.10 3.07 3.33 2.49 2.38 2.19 1.66 10.96%
EPS 0.82 0.37 0.94 0.65 0.62 0.61 0.47 9.71%
DPS 1.73 1.01 0.00 2.09 2.54 0.82 0.50 22.96%
NAPS 0.1487 0.1358 0.1183 0.1499 0.1464 0.1071 0.0905 8.62%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.40 2.08 2.60 2.47 2.30 2.18 2.17 -
P/RPS 11.16 9.81 11.25 14.29 14.01 13.65 8.14 5.39%
P/EPS 42.48 82.21 40.06 54.89 53.61 49.21 29.09 6.50%
EY 2.35 1.22 2.50 1.82 1.87 2.03 3.44 -6.14%
DY 5.00 3.37 0.00 5.87 7.61 2.75 3.69 5.18%
P/NAPS 2.33 2.21 3.17 2.38 2.28 2.79 1.50 7.60%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 24/02/09 21/02/08 22/02/07 27/02/06 24/02/05 26/02/04 -
Price 2.33 2.20 2.53 2.54 2.80 2.58 2.68 -
P/RPS 10.84 10.37 10.95 14.69 17.05 16.15 10.06 1.25%
P/EPS 41.24 86.96 38.98 56.44 65.27 58.24 35.92 2.32%
EY 2.42 1.15 2.57 1.77 1.53 1.72 2.78 -2.28%
DY 5.15 3.18 0.00 5.71 6.25 2.33 2.99 9.47%
P/NAPS 2.26 2.34 3.09 2.44 2.77 3.31 1.85 3.38%

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