[DPHARMA] QoQ TTM 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- 4.99%
YoY- 185.86%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 73,553 73,695 73,833 73,305 71,076 62,639 43,126 42.79%
PBT 26,203 25,273 24,220 22,857 21,889 18,997 12,962 59.94%
Tax -5,851 -6,304 -6,500 -5,960 -5,795 -5,055 -3,396 43.76%
NP 20,352 18,969 17,720 16,897 16,094 13,942 9,566 65.49%
-
NP to SH 20,352 18,969 17,720 16,897 16,094 13,942 9,566 65.49%
-
Tax Rate 22.33% 24.94% 26.84% 26.08% 26.47% 26.61% 26.20% -
Total Cost 53,201 54,726 56,113 56,408 54,982 48,697 33,560 35.99%
-
Net Worth 94,832 92,950 87,038 83,000 80,517 50,011 30,714 112.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,602 7,302 7,302 4,957 4,957 2,457 2,457 93.39%
Div Payout % 32.44% 38.50% 41.21% 29.34% 30.80% 17.62% 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 94,832 92,950 87,038 83,000 80,517 50,011 30,714 112.18%
NOSH 60,020 59,968 60,026 50,000 50,011 50,011 30,714 56.36%
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 27.67% 25.74% 24.00% 23.05% 22.64% 22.26% 22.18% -
ROE 21.46% 20.41% 20.36% 20.36% 19.99% 27.88% 31.15% -
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 122.55 122.89 123.00 146.61 142.12 125.25 140.41 -8.67%
EPS 33.91 31.63 29.52 33.79 32.18 27.88 31.15 5.82%
DPS 11.00 12.18 12.17 9.92 9.91 4.91 8.00 23.67%
NAPS 1.58 1.55 1.45 1.66 1.61 1.00 1.00 35.69%
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 7.65 7.66 7.68 7.62 7.39 6.51 4.48 42.91%
EPS 2.12 1.97 1.84 1.76 1.67 1.45 0.99 66.21%
DPS 0.69 0.76 0.76 0.52 0.52 0.26 0.26 91.79%
NAPS 0.0986 0.0966 0.0905 0.0863 0.0837 0.052 0.0319 112.33%
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 1.89 1.90 1.76 1.52 1.22 1.25 1.17 37.71%
P/EPS 6.84 7.40 7.35 6.60 5.41 5.63 5.27 19.00%
EY 14.62 13.52 13.60 15.15 18.49 17.76 18.99 -16.01%
DY 4.74 5.20 5.61 4.45 5.70 3.13 4.88 -1.92%
P/NAPS 1.47 1.51 1.50 1.34 1.08 1.57 1.64 -7.04%
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 - -
Price 2.14 2.22 2.68 2.09 1.91 1.58 0.00 -
P/RPS 1.75 1.81 2.18 1.43 1.34 1.26 0.00 -
P/EPS 6.31 7.02 9.08 6.18 5.94 5.67 0.00 -
EY 15.85 14.25 11.01 16.17 16.85 17.64 0.00 -
DY 5.14 5.49 4.54 4.74 5.19 3.11 0.00 -
P/NAPS 1.35 1.43 1.85 1.26 1.19 1.58 0.00 -

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