[DPHARMA] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -4.41%
YoY- 23.25%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 123,766 122,872 115,551 105,100 94,298 79,140 73,833 8.98%
PBT 38,215 35,340 42,587 38,094 33,459 26,614 24,220 7.88%
Tax -7,982 -7,937 -10,544 -9,115 -9,946 -3,859 -6,500 3.47%
NP 30,233 27,403 32,043 28,979 23,513 22,755 17,720 9.30%
-
NP to SH 30,233 27,403 32,043 28,979 23,513 22,755 17,720 9.30%
-
Tax Rate 20.89% 22.46% 24.76% 23.93% 29.73% 14.50% 26.84% -
Total Cost 93,533 95,469 83,508 76,121 70,785 56,385 56,113 8.88%
-
Net Worth 142,975 130,490 113,794 144,270 135,388 102,951 87,009 8.62%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 24,985 20,822 66,611 29,825 23,458 11,879 7,800 21.39%
Div Payout % 82.64% 75.99% 207.88% 102.92% 99.77% 52.20% 44.02% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 142,975 130,490 113,794 144,270 135,388 102,951 87,009 8.62%
NOSH 138,810 138,819 138,774 138,721 134,047 131,989 60,006 14.98%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 24.43% 22.30% 27.73% 27.57% 24.93% 28.75% 24.00% -
ROE 21.15% 21.00% 28.16% 20.09% 17.37% 22.10% 20.37% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 89.16 88.51 83.27 75.76 70.35 59.96 123.04 -5.22%
EPS 21.78 19.74 23.09 20.89 17.54 17.24 29.53 -4.94%
DPS 18.00 15.00 48.00 21.50 17.50 9.00 13.00 5.56%
NAPS 1.03 0.94 0.82 1.04 1.01 0.78 1.45 -5.53%
Adjusted Per Share Value based on latest NOSH - 138,666
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.86 12.76 12.00 10.92 9.80 8.22 7.67 8.98%
EPS 3.14 2.85 3.33 3.01 2.44 2.36 1.84 9.30%
DPS 2.60 2.16 6.92 3.10 2.44 1.23 0.81 21.43%
NAPS 0.1485 0.1356 0.1182 0.1499 0.1406 0.1069 0.0904 8.61%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.40 2.08 2.60 2.47 2.30 2.18 2.17 -
P/RPS 2.69 2.35 3.12 3.26 3.27 3.64 1.76 7.31%
P/EPS 11.02 10.54 11.26 11.82 13.11 12.65 7.35 6.97%
EY 9.08 9.49 8.88 8.46 7.63 7.91 13.61 -6.51%
DY 7.50 7.21 18.46 8.70 7.61 4.13 5.99 3.81%
P/NAPS 2.33 2.21 3.17 2.38 2.28 2.79 1.50 7.60%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 24/02/09 21/02/08 22/02/07 27/02/06 24/02/05 26/02/04 -
Price 2.33 2.20 2.53 2.54 2.80 2.58 2.68 -
P/RPS 2.61 2.49 3.04 3.35 3.98 4.30 2.18 3.04%
P/EPS 10.70 11.14 10.96 12.16 15.96 14.97 9.08 2.77%
EY 9.35 8.97 9.13 8.22 6.26 6.68 11.02 -2.69%
DY 7.73 6.82 18.97 8.46 6.25 3.49 4.85 8.07%
P/NAPS 2.26 2.34 3.09 2.44 2.77 3.31 1.85 3.38%

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