[DPHARMA] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.0%
YoY- 124.06%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 108,166 95,202 77,381 77,118 62,878 0 -
PBT 40,802 33,386 26,988 23,908 19,290 0 -
Tax -10,485 -10,013 -4,452 -6,252 -11,410 0 -
NP 30,317 23,373 22,536 17,656 7,880 0 -
-
NP to SH 30,317 23,373 22,536 17,656 7,880 0 -
-
Tax Rate 25.70% 29.99% 16.50% 26.15% 59.15% - -
Total Cost 77,849 71,829 54,845 59,462 54,998 0 -
-
Net Worth 139,411 127,298 97,714 83,012 36,861 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 13,011 - 5,281 3,333 - - -
Div Payout % 42.92% - 23.44% 18.88% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 139,411 127,298 97,714 83,012 36,861 0 -
NOSH 139,411 132,602 132,046 50,007 24,251 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 28.03% 24.55% 29.12% 22.89% 12.53% 0.00% -
ROE 21.75% 18.36% 23.06% 21.27% 21.38% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 77.59 71.80 58.60 154.21 259.28 0.00 -
EPS 21.75 17.63 17.07 35.31 32.49 0.00 -
DPS 9.33 0.00 4.00 6.67 0.00 0.00 -
NAPS 1.00 0.96 0.74 1.66 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.24 9.90 8.04 8.02 6.54 0.00 -
EPS 3.15 2.43 2.34 1.84 0.82 0.00 -
DPS 1.35 0.00 0.55 0.35 0.00 0.00 -
NAPS 0.1449 0.1323 0.1016 0.0863 0.0383 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 2.68 2.77 2.07 2.23 1.55 0.00 -
P/RPS 3.45 3.86 3.53 1.45 0.60 0.00 -
P/EPS 12.32 15.71 12.13 6.32 4.77 0.00 -
EY 8.11 6.36 8.24 15.83 20.96 0.00 -
DY 3.48 0.00 1.93 2.99 0.00 0.00 -
P/NAPS 2.68 2.89 2.80 1.34 1.02 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/06 22/11/05 29/12/04 20/11/03 26/11/02 - -
Price 2.62 2.55 2.00 2.09 1.55 0.00 -
P/RPS 3.38 3.55 3.41 1.36 0.60 0.00 -
P/EPS 12.05 14.47 11.72 5.92 4.77 0.00 -
EY 8.30 6.91 8.53 16.89 20.96 0.00 -
DY 3.56 0.00 2.00 3.19 0.00 0.00 -
P/NAPS 2.62 2.66 2.70 1.26 1.02 0.00 -

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