[DPHARMA] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 6.43%
YoY- 28.41%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 92,506 88,330 81,970 79,140 74,030 73,553 73,695 16.34%
PBT 31,413 29,362 26,994 26,614 26,530 26,203 25,273 15.58%
Tax -8,030 -6,586 -3,959 -3,859 -5,150 -5,851 -6,304 17.49%
NP 23,383 22,776 23,035 22,755 21,380 20,352 18,969 14.95%
-
NP to SH 23,383 22,776 23,035 22,755 21,380 20,352 18,969 14.95%
-
Tax Rate 25.56% 22.43% 14.67% 14.50% 19.41% 22.33% 24.94% -
Total Cost 69,123 65,554 58,935 56,385 52,650 53,201 54,726 16.83%
-
Net Worth 128,864 111,722 112,287 103,055 97,566 94,832 92,950 24.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 7,927 7,927 9,727 9,727 6,602 6,602 7,302 5.62%
Div Payout % 33.90% 34.81% 42.23% 42.75% 30.88% 32.44% 38.50% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 128,864 111,722 112,287 103,055 97,566 94,832 92,950 24.30%
NOSH 134,234 131,438 132,102 132,121 131,847 60,020 59,968 71.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 25.28% 25.79% 28.10% 28.75% 28.88% 27.67% 25.74% -
ROE 18.15% 20.39% 20.51% 22.08% 21.91% 21.46% 20.41% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 68.91 67.20 62.05 59.90 56.15 122.55 122.89 -31.97%
EPS 17.42 17.33 17.44 17.22 16.22 33.91 31.63 -32.78%
DPS 5.91 6.00 7.36 7.36 5.01 11.00 12.18 -38.22%
NAPS 0.96 0.85 0.85 0.78 0.74 1.58 1.55 -27.31%
Adjusted Per Share Value based on latest NOSH - 132,121
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.61 9.18 8.51 8.22 7.69 7.64 7.66 16.30%
EPS 2.43 2.37 2.39 2.36 2.22 2.11 1.97 15.00%
DPS 0.82 0.82 1.01 1.01 0.69 0.69 0.76 5.19%
NAPS 0.1339 0.1161 0.1166 0.1071 0.1014 0.0985 0.0966 24.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.77 2.54 2.38 2.18 2.07 2.32 2.34 -
P/RPS 4.02 3.78 3.84 3.64 3.69 1.89 1.90 64.73%
P/EPS 15.90 14.66 13.65 12.66 12.77 6.84 7.40 66.43%
EY 6.29 6.82 7.33 7.90 7.83 14.62 13.52 -39.93%
DY 2.13 2.36 3.09 3.38 2.42 4.74 5.20 -44.81%
P/NAPS 2.89 2.99 2.80 2.79 2.80 1.47 1.51 54.09%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 29/08/05 26/05/05 24/02/05 29/12/04 30/08/04 27/05/04 -
Price 2.55 2.74 2.45 2.58 2.00 2.14 2.22 -
P/RPS 3.70 4.08 3.95 4.31 3.56 1.75 1.81 61.00%
P/EPS 14.64 15.81 14.05 14.98 12.33 6.31 7.02 63.15%
EY 6.83 6.32 7.12 6.68 8.11 15.85 14.25 -38.72%
DY 2.32 2.19 3.01 2.85 2.50 5.14 5.49 -43.65%
P/NAPS 2.66 3.22 2.88 3.31 2.70 1.35 1.43 51.19%

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