[DPHARMA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.0%
YoY- 124.06%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 79,004 77,500 73,833 77,118 79,564 78,052 43,126 49.77%
PBT 28,150 28,352 24,220 23,908 24,184 24,140 12,961 67.78%
Tax -5,052 -5,852 -6,500 -6,252 -6,350 -6,636 -3,396 30.34%
NP 23,098 22,500 17,720 17,656 17,834 17,504 9,565 80.09%
-
NP to SH 23,098 22,500 17,720 17,656 17,834 17,504 9,565 80.09%
-
Tax Rate 17.95% 20.64% 26.84% 26.15% 26.26% 27.49% 26.20% -
Total Cost 55,906 55,000 56,113 59,462 61,730 60,548 33,561 40.56%
-
Net Worth 94,791 92,950 87,009 83,012 80,518 79,018 48,531 56.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,599 - 7,800 3,333 5,001 - 2,457 29.00%
Div Payout % 15.58% - 44.02% 18.88% 28.04% - 25.69% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 94,791 92,950 87,009 83,012 80,518 79,018 48,531 56.31%
NOSH 59,994 59,968 60,006 50,007 50,011 50,011 30,716 56.31%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 29.24% 29.03% 24.00% 22.89% 22.41% 22.43% 22.18% -
ROE 24.37% 24.21% 20.37% 21.27% 22.15% 22.15% 19.71% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 131.68 129.24 123.04 154.21 159.09 156.07 140.40 -4.18%
EPS 38.50 37.52 29.53 35.31 35.66 35.00 31.14 15.20%
DPS 6.00 0.00 13.00 6.67 10.00 0.00 8.00 -17.46%
NAPS 1.58 1.55 1.45 1.66 1.61 1.58 1.58 0.00%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.21 8.06 7.68 8.02 8.27 8.11 4.48 49.80%
EPS 2.40 2.34 1.84 1.84 1.85 1.82 0.99 80.55%
DPS 0.37 0.00 0.81 0.35 0.52 0.00 0.26 26.54%
NAPS 0.0985 0.0966 0.0905 0.0863 0.0837 0.0821 0.0505 56.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.32 2.34 2.17 2.23 1.74 1.57 1.64 -
P/RPS 1.76 1.81 1.76 1.45 1.09 1.01 1.17 31.31%
P/EPS 6.03 6.24 7.35 6.32 4.88 4.49 5.27 9.40%
EY 16.59 16.03 13.61 15.83 20.49 22.29 18.99 -8.62%
DY 2.59 0.00 5.99 2.99 5.75 0.00 4.88 -34.47%
P/NAPS 1.47 1.51 1.50 1.34 1.08 0.99 1.04 25.97%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 27/05/04 26/02/04 20/11/03 28/08/03 27/05/03 26/02/03 -
Price 2.14 2.22 2.68 2.09 1.91 1.58 1.49 -
P/RPS 1.63 1.72 2.18 1.36 1.20 1.01 1.06 33.26%
P/EPS 5.56 5.92 9.08 5.92 5.36 4.51 4.78 10.61%
EY 17.99 16.90 11.02 16.89 18.67 22.15 20.90 -9.52%
DY 2.80 0.00 4.85 3.19 5.24 0.00 5.37 -35.24%
P/NAPS 1.35 1.43 1.85 1.26 1.19 1.00 0.94 27.32%

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