[DPHARMA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.38%
YoY- 29.71%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 111,608 112,420 105,100 108,166 109,814 109,656 94,298 11.92%
PBT 42,668 43,468 38,094 40,802 41,834 41,844 33,459 17.64%
Tax -11,684 -11,732 -9,115 -10,485 -11,092 -11,348 -9,946 11.36%
NP 30,984 31,736 28,979 30,317 30,742 30,496 23,513 20.25%
-
NP to SH 30,984 31,736 28,979 30,317 30,742 30,496 23,513 20.25%
-
Tax Rate 27.38% 26.99% 23.93% 25.70% 26.51% 27.12% 29.73% -
Total Cost 80,624 80,684 76,121 77,849 79,072 79,160 70,785 9.09%
-
Net Worth 145,758 152,576 144,270 139,411 139,356 147,741 135,388 5.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 29,825 13,011 19,509 - 23,458 -
Div Payout % - - 102.92% 42.92% 63.46% - 99.77% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 145,758 152,576 144,270 139,411 139,356 147,741 135,388 5.05%
NOSH 138,817 138,706 138,721 139,411 139,356 139,378 134,047 2.36%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 27.76% 28.23% 27.57% 28.03% 27.99% 27.81% 24.93% -
ROE 21.26% 20.80% 20.09% 21.75% 22.06% 20.64% 17.37% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 80.40 81.05 75.76 77.59 78.80 78.68 70.35 9.33%
EPS 22.32 22.88 20.89 21.75 22.06 21.88 17.54 17.48%
DPS 0.00 0.00 21.50 9.33 14.00 0.00 17.50 -
NAPS 1.05 1.10 1.04 1.00 1.00 1.06 1.01 2.63%
Adjusted Per Share Value based on latest NOSH - 139,526
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.59 11.68 10.92 11.24 11.41 11.39 9.80 11.86%
EPS 3.22 3.30 3.01 3.15 3.19 3.17 2.44 20.37%
DPS 0.00 0.00 3.10 1.35 2.03 0.00 2.44 -
NAPS 0.1514 0.1585 0.1499 0.1448 0.1448 0.1535 0.1406 5.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.64 2.60 2.47 2.68 2.69 2.65 2.30 -
P/RPS 3.28 3.21 3.26 3.45 3.41 3.37 3.27 0.20%
P/EPS 11.83 11.36 11.82 12.32 12.19 12.11 13.11 -6.63%
EY 8.45 8.80 8.46 8.11 8.20 8.26 7.63 7.06%
DY 0.00 0.00 8.70 3.48 5.20 0.00 7.61 -
P/NAPS 2.51 2.36 2.38 2.68 2.69 2.50 2.28 6.63%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 21/05/07 22/02/07 22/11/06 23/08/06 18/05/06 27/02/06 -
Price 2.70 2.78 2.54 2.62 2.77 2.67 2.80 -
P/RPS 3.36 3.43 3.35 3.38 3.52 3.39 3.98 -10.70%
P/EPS 12.10 12.15 12.16 12.05 12.56 12.20 15.96 -16.89%
EY 8.27 8.23 8.22 8.30 7.96 8.19 6.26 20.45%
DY 0.00 0.00 8.46 3.56 5.05 0.00 6.25 -
P/NAPS 2.57 2.53 2.44 2.62 2.77 2.52 2.77 -4.88%

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