[DPHARMA] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 7.31%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 123,065 114,918 105,791 99,506 81,970 73,695 62,639 11.90%
PBT 34,863 41,521 38,499 36,450 26,994 25,273 18,997 10.63%
Tax -7,795 -10,093 -9,211 -11,220 -3,959 -6,304 -5,055 7.47%
NP 27,068 31,428 29,288 25,230 23,035 18,969 13,942 11.68%
-
NP to SH 27,068 31,428 29,288 25,230 23,035 18,969 13,942 11.68%
-
Tax Rate 22.36% 24.31% 23.93% 30.78% 14.67% 24.94% 26.61% -
Total Cost 95,997 83,490 76,503 74,276 58,935 54,726 48,697 11.96%
-
Net Worth 137,340 120,710 152,576 147,741 112,287 92,950 50,011 18.31%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 20,833 47,174 29,860 24,398 9,727 7,302 2,457 42.75%
Div Payout % 76.97% 150.11% 101.95% 96.70% 42.23% 38.50% 17.62% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 137,340 120,710 152,576 147,741 112,287 92,950 50,011 18.31%
NOSH 138,727 138,747 138,706 139,378 132,102 59,968 50,011 18.51%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 21.99% 27.35% 27.68% 25.36% 28.10% 25.74% 22.26% -
ROE 19.71% 26.04% 19.20% 17.08% 20.51% 20.41% 27.88% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 88.71 82.83 76.27 71.39 62.05 122.89 125.25 -5.58%
EPS 19.51 22.65 21.12 18.10 17.44 31.63 27.88 -5.77%
DPS 15.00 34.00 21.50 17.50 7.36 12.18 4.91 20.43%
NAPS 0.99 0.87 1.10 1.06 0.85 1.55 1.00 -0.16%
Adjusted Per Share Value based on latest NOSH - 139,378
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 12.79 11.95 11.00 10.34 8.52 7.66 6.51 11.90%
EPS 2.81 3.27 3.04 2.62 2.39 1.97 1.45 11.64%
DPS 2.17 4.90 3.10 2.54 1.01 0.76 0.26 42.37%
NAPS 0.1428 0.1255 0.1586 0.1536 0.1167 0.0966 0.052 18.31%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.10 2.60 2.60 2.65 2.38 2.34 1.57 -
P/RPS 2.37 3.14 3.41 3.71 3.84 1.90 1.25 11.24%
P/EPS 10.76 11.48 12.31 14.64 13.65 7.40 5.63 11.38%
EY 9.29 8.71 8.12 6.83 7.33 13.52 17.76 -10.22%
DY 7.14 13.08 8.27 6.61 3.09 5.20 3.13 14.71%
P/NAPS 2.12 2.99 2.36 2.50 2.80 1.51 1.57 5.12%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 21/05/08 21/05/07 18/05/06 26/05/05 27/05/04 27/05/03 -
Price 2.34 2.55 2.78 2.67 2.45 2.22 1.58 -
P/RPS 2.64 3.08 3.64 3.74 3.95 1.81 1.26 13.10%
P/EPS 11.99 11.26 13.17 14.75 14.05 7.02 5.67 13.28%
EY 8.34 8.88 7.60 6.78 7.12 14.25 17.64 -11.72%
DY 6.41 13.33 7.73 6.56 3.01 5.49 3.11 12.79%
P/NAPS 2.36 2.93 2.53 2.52 2.88 1.43 1.58 6.90%

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