[DPHARMA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -2.37%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 129,554 123,456 121,954 111,608 109,814 97,384 79,004 8.58%
PBT 33,164 40,674 41,260 42,668 41,834 33,646 28,150 2.76%
Tax -8,292 -9,754 -10,678 -11,684 -11,092 -10,506 -5,052 8.60%
NP 24,872 30,920 30,582 30,984 30,742 23,140 23,098 1.24%
-
NP to SH 24,872 30,920 30,582 30,984 30,742 23,140 23,098 1.24%
-
Tax Rate 25.00% 23.98% 25.88% 27.38% 26.51% 31.23% 17.95% -
Total Cost 104,682 92,536 91,372 80,624 79,072 74,244 55,906 11.01%
-
Net Worth 140,182 136,003 129,043 145,758 139,356 112,010 94,791 6.73%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 12,491 166 22,201 - 19,509 - 3,599 23.03%
Div Payout % 50.22% 0.54% 72.60% - 63.46% - 15.58% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 140,182 136,003 129,043 145,758 139,356 112,010 94,791 6.73%
NOSH 138,794 138,779 138,756 138,817 139,356 131,776 59,994 14.99%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.20% 25.05% 25.08% 27.76% 27.99% 23.76% 29.24% -
ROE 17.74% 22.73% 23.70% 21.26% 22.06% 20.66% 24.37% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 93.34 88.96 87.89 80.40 78.80 73.90 131.68 -5.57%
EPS 17.92 22.28 22.04 22.32 22.06 17.56 38.50 -11.96%
DPS 9.00 0.12 16.00 0.00 14.00 0.00 6.00 6.98%
NAPS 1.01 0.98 0.93 1.05 1.00 0.85 1.58 -7.18%
Adjusted Per Share Value based on latest NOSH - 138,697
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.47 12.83 12.68 11.60 11.42 10.12 8.21 8.59%
EPS 2.59 3.21 3.18 3.22 3.20 2.41 2.40 1.27%
DPS 1.30 0.02 2.31 0.00 2.03 0.00 0.37 23.28%
NAPS 0.1457 0.1414 0.1341 0.1515 0.1449 0.1164 0.0985 6.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.45 2.13 2.48 2.64 2.69 2.54 2.32 -
P/RPS 2.62 2.39 2.82 3.28 3.41 3.44 1.76 6.85%
P/EPS 13.67 9.56 11.25 11.83 12.19 14.46 6.03 14.60%
EY 7.31 10.46 8.89 8.45 8.20 6.91 16.59 -12.76%
DY 3.67 0.06 6.45 0.00 5.20 0.00 2.59 5.97%
P/NAPS 2.43 2.17 2.67 2.51 2.69 2.99 1.47 8.73%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 26/08/08 23/08/07 23/08/06 29/08/05 30/08/04 -
Price 2.45 2.50 2.30 2.70 2.77 2.74 2.14 -
P/RPS 2.62 2.81 2.62 3.36 3.52 3.71 1.63 8.22%
P/EPS 13.67 11.22 10.44 12.10 12.56 15.60 5.56 16.16%
EY 7.31 8.91 9.58 8.27 7.96 6.41 17.99 -13.93%
DY 3.67 0.05 6.96 0.00 5.05 0.00 2.80 4.61%
P/NAPS 2.43 2.55 2.47 2.57 2.77 3.22 1.35 10.28%

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