[DPHARMA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.07%
YoY- 16.08%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 124,896 123,065 114,918 105,791 99,506 81,970 73,695 9.18%
PBT 35,638 34,863 41,521 38,499 36,450 26,994 25,273 5.89%
Tax -7,252 -7,795 -10,093 -9,211 -11,220 -3,959 -6,304 2.36%
NP 28,386 27,068 31,428 29,288 25,230 23,035 18,969 6.94%
-
NP to SH 28,386 27,068 31,428 29,288 25,230 23,035 18,969 6.94%
-
Tax Rate 20.35% 22.36% 24.31% 23.93% 30.78% 14.67% 24.94% -
Total Cost 96,510 95,997 83,490 76,503 74,276 58,935 54,726 9.91%
-
Net Worth 146,967 137,340 120,710 152,576 147,741 112,287 92,950 7.93%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 16,743 20,833 47,174 29,860 24,398 9,727 7,302 14.82%
Div Payout % 58.98% 76.97% 150.11% 101.95% 96.70% 42.23% 38.50% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 146,967 137,340 120,710 152,576 147,741 112,287 92,950 7.93%
NOSH 138,648 138,727 138,747 138,706 139,378 132,102 59,968 14.98%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 22.73% 21.99% 27.35% 27.68% 25.36% 28.10% 25.74% -
ROE 19.31% 19.71% 26.04% 19.20% 17.08% 20.51% 20.41% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 90.08 88.71 82.83 76.27 71.39 62.05 122.89 -5.04%
EPS 20.47 19.51 22.65 21.12 18.10 17.44 31.63 -6.99%
DPS 12.06 15.00 34.00 21.50 17.50 7.36 12.18 -0.16%
NAPS 1.06 0.99 0.87 1.10 1.06 0.85 1.55 -6.13%
Adjusted Per Share Value based on latest NOSH - 138,706
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 12.98 12.79 11.95 11.00 10.34 8.52 7.66 9.18%
EPS 2.95 2.81 3.27 3.04 2.62 2.39 1.97 6.95%
DPS 1.74 2.17 4.90 3.10 2.54 1.01 0.76 14.79%
NAPS 0.1528 0.1428 0.1255 0.1586 0.1536 0.1167 0.0966 7.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.40 2.10 2.60 2.60 2.65 2.38 2.34 -
P/RPS 2.66 2.37 3.14 3.41 3.71 3.84 1.90 5.76%
P/EPS 11.72 10.76 11.48 12.31 14.64 13.65 7.40 7.96%
EY 8.53 9.29 8.71 8.12 6.83 7.33 13.52 -7.38%
DY 5.03 7.14 13.08 8.27 6.61 3.09 5.20 -0.55%
P/NAPS 2.26 2.12 2.99 2.36 2.50 2.80 1.51 6.94%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 26/05/09 21/05/08 21/05/07 18/05/06 26/05/05 27/05/04 -
Price 2.38 2.34 2.55 2.78 2.67 2.45 2.22 -
P/RPS 2.64 2.64 3.08 3.64 3.74 3.95 1.81 6.48%
P/EPS 11.62 11.99 11.26 13.17 14.75 14.05 7.02 8.75%
EY 8.60 8.34 8.88 7.60 6.78 7.12 14.25 -8.06%
DY 5.07 6.41 13.33 7.73 6.56 3.01 5.49 -1.31%
P/NAPS 2.25 2.36 2.93 2.53 2.52 2.88 1.43 7.84%

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