[DPHARMA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.21%
YoY- 11.34%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 27,493 27,414 22,895 22,710 26,487 22,205 21,104 19.33%
PBT 10,456 10,461 8,417 8,217 9,355 7,468 6,373 39.23%
Tax -2,709 -2,837 -2,436 -2,257 -3,690 -1,563 -520 201.42%
NP 7,747 7,624 5,981 5,960 5,665 5,905 5,853 20.61%
-
NP to SH 7,747 7,624 5,981 5,960 5,665 5,905 5,853 20.61%
-
Tax Rate 25.91% 27.12% 28.94% 27.47% 39.44% 20.93% 8.16% -
Total Cost 19,746 19,790 16,914 16,750 20,822 16,300 15,251 18.84%
-
Net Worth 139,334 147,741 140,811 128,864 111,722 112,287 103,055 22.33%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,753 - 24,398 - - - 7,927 14.86%
Div Payout % 125.90% - 407.93% - - - 135.44% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 139,334 147,741 140,811 128,864 111,722 112,287 103,055 22.33%
NOSH 139,334 139,378 139,417 134,234 131,438 132,102 132,121 3.61%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 28.18% 27.81% 26.12% 26.24% 21.39% 26.59% 27.73% -
ROE 5.56% 5.16% 4.25% 4.63% 5.07% 5.26% 5.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.73 19.67 16.42 16.92 20.15 16.81 15.97 15.18%
EPS 5.56 5.47 4.29 4.44 4.31 4.47 4.43 16.40%
DPS 7.00 0.00 17.50 0.00 0.00 0.00 6.00 10.85%
NAPS 1.00 1.06 1.01 0.96 0.85 0.85 0.78 18.06%
Adjusted Per Share Value based on latest NOSH - 134,234
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.86 2.85 2.38 2.36 2.75 2.31 2.19 19.53%
EPS 0.80 0.79 0.62 0.62 0.59 0.61 0.61 19.87%
DPS 1.01 0.00 2.53 0.00 0.00 0.00 0.82 14.94%
NAPS 0.1447 0.1535 0.1463 0.1339 0.1161 0.1166 0.1071 22.28%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.69 2.65 2.30 2.77 2.54 2.38 2.18 -
P/RPS 13.63 13.47 14.01 16.37 12.60 14.16 13.65 -0.09%
P/EPS 48.38 48.45 53.61 62.39 58.93 53.24 49.21 -1.13%
EY 2.07 2.06 1.87 1.60 1.70 1.88 2.03 1.31%
DY 2.60 0.00 7.61 0.00 0.00 0.00 2.75 -3.68%
P/NAPS 2.69 2.50 2.28 2.89 2.99 2.80 2.79 -2.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 18/05/06 27/02/06 22/11/05 29/08/05 26/05/05 24/02/05 -
Price 2.77 2.67 2.80 2.55 2.74 2.45 2.58 -
P/RPS 14.04 13.57 17.05 15.07 13.60 14.58 16.15 -8.93%
P/EPS 49.82 48.81 65.27 57.43 63.57 54.81 58.24 -9.91%
EY 2.01 2.05 1.53 1.74 1.57 1.82 1.72 10.97%
DY 2.53 0.00 6.25 0.00 0.00 0.00 2.33 5.65%
P/NAPS 2.77 2.52 2.77 2.66 3.22 2.88 3.31 -11.22%

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