[DPHARMA] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.23%
YoY- 21.43%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 94,297 92,506 88,330 81,970 79,140 74,030 73,553 17.96%
PBT 33,457 31,413 29,362 26,994 26,614 26,530 26,203 17.64%
Tax -9,946 -8,030 -6,586 -3,959 -3,859 -5,150 -5,851 42.29%
NP 23,511 23,383 22,776 23,035 22,755 21,380 20,352 10.06%
-
NP to SH 23,511 23,383 22,776 23,035 22,755 21,380 20,352 10.06%
-
Tax Rate 29.73% 25.56% 22.43% 14.67% 14.50% 19.41% 22.33% -
Total Cost 70,786 69,123 65,554 58,935 56,385 52,650 53,201 20.90%
-
Net Worth 140,811 128,864 111,722 112,287 103,055 97,566 94,832 30.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 24,398 7,927 7,927 9,727 9,727 6,602 6,602 138.46%
Div Payout % 103.77% 33.90% 34.81% 42.23% 42.75% 30.88% 32.44% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 140,811 128,864 111,722 112,287 103,055 97,566 94,832 30.05%
NOSH 139,417 134,234 131,438 132,102 132,121 131,847 60,020 75.12%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 24.93% 25.28% 25.79% 28.10% 28.75% 28.88% 27.67% -
ROE 16.70% 18.15% 20.39% 20.51% 22.08% 21.91% 21.46% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 67.64 68.91 67.20 62.05 59.90 56.15 122.55 -32.64%
EPS 16.86 17.42 17.33 17.44 17.22 16.22 33.91 -37.15%
DPS 17.50 5.91 6.00 7.36 7.36 5.01 11.00 36.16%
NAPS 1.01 0.96 0.85 0.85 0.78 0.74 1.58 -25.73%
Adjusted Per Share Value based on latest NOSH - 132,102
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.80 9.61 9.18 8.51 8.22 7.69 7.64 18.00%
EPS 2.44 2.43 2.37 2.39 2.36 2.22 2.11 10.14%
DPS 2.53 0.82 0.82 1.01 1.01 0.69 0.69 137.22%
NAPS 0.1463 0.1339 0.1161 0.1166 0.1071 0.1014 0.0985 30.08%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.30 2.77 2.54 2.38 2.18 2.07 2.32 -
P/RPS 3.40 4.02 3.78 3.84 3.64 3.69 1.89 47.75%
P/EPS 13.64 15.90 14.66 13.65 12.66 12.77 6.84 58.23%
EY 7.33 6.29 6.82 7.33 7.90 7.83 14.62 -36.80%
DY 7.61 2.13 2.36 3.09 3.38 2.42 4.74 36.99%
P/NAPS 2.28 2.89 2.99 2.80 2.79 2.80 1.47 33.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 22/11/05 29/08/05 26/05/05 24/02/05 29/12/04 30/08/04 -
Price 2.80 2.55 2.74 2.45 2.58 2.00 2.14 -
P/RPS 4.14 3.70 4.08 3.95 4.31 3.56 1.75 77.26%
P/EPS 16.60 14.64 15.81 14.05 14.98 12.33 6.31 90.23%
EY 6.02 6.83 6.32 7.12 6.68 8.11 15.85 -47.46%
DY 6.25 2.32 2.19 3.01 2.85 2.50 5.14 13.88%
P/NAPS 2.77 2.66 3.22 2.88 3.31 2.70 1.35 61.26%

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