[DPHARMA] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.55%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 104,020 100,512 99,506 94,297 92,506 88,330 81,970 17.19%
PBT 39,019 37,551 36,450 33,457 31,413 29,362 26,994 27.81%
Tax -10,300 -10,239 -11,220 -9,946 -8,030 -6,586 -3,959 89.05%
NP 28,719 27,312 25,230 23,511 23,383 22,776 23,035 15.82%
-
NP to SH 28,719 27,312 25,230 23,511 23,383 22,776 23,035 15.82%
-
Tax Rate 26.40% 27.27% 30.78% 29.73% 25.56% 22.43% 14.67% -
Total Cost 75,301 73,200 74,276 70,786 69,123 65,554 58,935 17.72%
-
Net Worth 139,526 139,334 147,741 140,811 128,864 111,722 112,287 15.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 34,151 34,151 24,398 24,398 7,927 7,927 9,727 130.82%
Div Payout % 118.92% 125.04% 96.70% 103.77% 33.90% 34.81% 42.23% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 139,526 139,334 147,741 140,811 128,864 111,722 112,287 15.56%
NOSH 139,526 139,334 139,378 139,417 134,234 131,438 132,102 3.70%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 27.61% 27.17% 25.36% 24.93% 25.28% 25.79% 28.10% -
ROE 20.58% 19.60% 17.08% 16.70% 18.15% 20.39% 20.51% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 74.55 72.14 71.39 67.64 68.91 67.20 62.05 13.00%
EPS 20.58 19.60 18.10 16.86 17.42 17.33 17.44 11.65%
DPS 24.50 24.51 17.50 17.50 5.91 6.00 7.36 122.77%
NAPS 1.00 1.00 1.06 1.01 0.96 0.85 0.85 11.43%
Adjusted Per Share Value based on latest NOSH - 139,417
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.81 10.45 10.34 9.80 9.62 9.18 8.52 17.18%
EPS 2.99 2.84 2.62 2.44 2.43 2.37 2.39 16.08%
DPS 3.55 3.55 2.54 2.54 0.82 0.82 1.01 130.99%
NAPS 0.145 0.1448 0.1536 0.1464 0.134 0.1161 0.1167 15.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.68 2.69 2.65 2.30 2.77 2.54 2.38 -
P/RPS 3.59 3.73 3.71 3.40 4.02 3.78 3.84 -4.38%
P/EPS 13.02 13.72 14.64 13.64 15.90 14.66 13.65 -3.09%
EY 7.68 7.29 6.83 7.33 6.29 6.82 7.33 3.15%
DY 9.14 9.11 6.61 7.61 2.13 2.36 3.09 105.92%
P/NAPS 2.68 2.69 2.50 2.28 2.89 2.99 2.80 -2.87%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 18/05/06 27/02/06 22/11/05 29/08/05 26/05/05 -
Price 2.62 2.77 2.67 2.80 2.55 2.74 2.45 -
P/RPS 3.51 3.84 3.74 4.14 3.70 4.08 3.95 -7.56%
P/EPS 12.73 14.13 14.75 16.60 14.64 15.81 14.05 -6.36%
EY 7.86 7.08 6.78 6.02 6.83 6.32 7.12 6.80%
DY 9.35 8.85 6.56 6.25 2.32 2.19 3.01 112.74%
P/NAPS 2.62 2.77 2.52 2.77 2.66 3.22 2.88 -6.10%

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