[DPHARMA] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
29-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5.05%
YoY- 26.53%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 88,330 81,970 79,140 74,030 73,553 73,695 73,833 12.70%
PBT 29,362 26,994 26,614 26,530 26,203 25,273 24,220 13.70%
Tax -6,586 -3,959 -3,859 -5,150 -5,851 -6,304 -6,500 0.88%
NP 22,776 23,035 22,755 21,380 20,352 18,969 17,720 18.23%
-
NP to SH 22,776 23,035 22,755 21,380 20,352 18,969 17,720 18.23%
-
Tax Rate 22.43% 14.67% 14.50% 19.41% 22.33% 24.94% 26.84% -
Total Cost 65,554 58,935 56,385 52,650 53,201 54,726 56,113 10.93%
-
Net Worth 111,722 112,287 103,055 97,566 94,832 92,950 87,038 18.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,927 9,727 9,727 6,602 6,602 7,302 7,302 5.63%
Div Payout % 34.81% 42.23% 42.75% 30.88% 32.44% 38.50% 41.21% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 111,722 112,287 103,055 97,566 94,832 92,950 87,038 18.12%
NOSH 131,438 132,102 132,121 131,847 60,020 59,968 60,026 68.70%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 25.79% 28.10% 28.75% 28.88% 27.67% 25.74% 24.00% -
ROE 20.39% 20.51% 22.08% 21.91% 21.46% 20.41% 20.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 67.20 62.05 59.90 56.15 122.55 122.89 123.00 -33.19%
EPS 17.33 17.44 17.22 16.22 33.91 31.63 29.52 -29.91%
DPS 6.00 7.36 7.36 5.01 11.00 12.18 12.17 -37.61%
NAPS 0.85 0.85 0.78 0.74 1.58 1.55 1.45 -29.97%
Adjusted Per Share Value based on latest NOSH - 131,847
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.18 8.52 8.23 7.70 7.65 7.66 7.68 12.64%
EPS 2.37 2.39 2.37 2.22 2.12 1.97 1.84 18.40%
DPS 0.82 1.01 1.01 0.69 0.69 0.76 0.76 5.20%
NAPS 0.1161 0.1167 0.1071 0.1014 0.0986 0.0966 0.0905 18.08%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.54 2.38 2.18 2.07 2.32 2.34 2.17 -
P/RPS 3.78 3.84 3.64 3.69 1.89 1.90 1.76 66.54%
P/EPS 14.66 13.65 12.66 12.77 6.84 7.40 7.35 58.51%
EY 6.82 7.33 7.90 7.83 14.62 13.52 13.60 -36.90%
DY 2.36 3.09 3.38 2.42 4.74 5.20 5.61 -43.88%
P/NAPS 2.99 2.80 2.79 2.80 1.47 1.51 1.50 58.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 24/02/05 29/12/04 30/08/04 27/05/04 26/02/04 -
Price 2.74 2.45 2.58 2.00 2.14 2.22 2.68 -
P/RPS 4.08 3.95 4.31 3.56 1.75 1.81 2.18 51.92%
P/EPS 15.81 14.05 14.98 12.33 6.31 7.02 9.08 44.78%
EY 6.32 7.12 6.68 8.11 15.85 14.25 11.01 -30.95%
DY 2.19 3.01 2.85 2.50 5.14 5.49 4.54 -38.52%
P/NAPS 3.22 2.88 3.31 2.70 1.35 1.43 1.85 44.74%

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