[DPHARMA] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 147.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 92,506 74,030 73,305 27,660 49.49%
PBT 31,413 26,530 22,857 8,036 57.46%
Tax -8,030 -5,150 -5,960 -2,125 55.69%
NP 23,383 21,380 16,897 5,911 58.08%
-
NP to SH 23,383 21,380 16,897 5,911 58.08%
-
Tax Rate 25.56% 19.41% 26.08% 26.44% -
Total Cost 69,123 52,650 56,408 21,749 46.97%
-
Net Worth 128,864 97,566 83,000 75,083 19.70%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,927 6,602 4,957 - -
Div Payout % 33.90% 30.88% 29.34% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 128,864 97,566 83,000 75,083 19.70%
NOSH 134,234 131,847 50,000 49,396 39.50%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 25.28% 28.88% 23.05% 21.37% -
ROE 18.15% 21.91% 20.36% 7.87% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 68.91 56.15 146.61 56.00 7.15%
EPS 17.42 16.22 33.79 11.97 13.31%
DPS 5.91 5.01 9.92 0.00 -
NAPS 0.96 0.74 1.66 1.52 -14.19%
Adjusted Per Share Value based on latest NOSH - 49,396
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 9.62 7.70 7.62 2.88 49.42%
EPS 2.43 2.22 1.76 0.61 58.45%
DPS 0.82 0.69 0.52 0.00 -
NAPS 0.134 0.1014 0.0863 0.0781 19.69%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.77 2.07 2.23 1.55 -
P/RPS 4.02 3.69 1.52 2.77 13.20%
P/EPS 15.90 12.77 6.60 12.95 7.07%
EY 6.29 7.83 15.15 7.72 -6.59%
DY 2.13 2.42 4.45 0.00 -
P/NAPS 2.89 2.80 1.34 1.02 41.45%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 22/11/05 29/12/04 20/11/03 - -
Price 2.55 2.00 2.09 0.00 -
P/RPS 3.70 3.56 1.43 0.00 -
P/EPS 14.64 12.33 6.18 0.00 -
EY 6.83 8.11 16.17 0.00 -
DY 2.32 2.50 4.74 0.00 -
P/NAPS 2.66 2.70 1.26 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