[DPHARMA] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 95.94%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 60,977 55,804 54,907 48,692 39,502 39,782 31,331 11.72%
PBT 20,630 21,334 20,917 16,823 14,075 12,092 9,598 13.58%
Tax -5,339 -5,842 -5,546 -5,253 -2,526 -3,175 -7,209 -4.87%
NP 15,291 15,492 15,371 11,570 11,549 8,917 2,389 36.22%
-
NP to SH 15,291 15,492 15,371 11,570 11,549 8,917 2,389 36.22%
-
Tax Rate 25.88% 27.38% 26.51% 31.23% 17.95% 26.26% 75.11% -
Total Cost 45,686 40,312 39,536 37,122 27,953 30,865 28,942 7.89%
-
Net Worth 129,043 145,758 139,356 112,010 94,791 80,518 58,237 14.16%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 11,100 - 9,754 - 1,799 2,500 - -
Div Payout % 72.60% - 63.46% - 15.58% 28.04% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 129,043 145,758 139,356 112,010 94,791 80,518 58,237 14.16%
NOSH 138,756 138,817 139,356 131,776 59,994 50,011 42,508 21.77%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 25.08% 27.76% 27.99% 23.76% 29.24% 22.41% 7.63% -
ROE 11.85% 10.63% 11.03% 10.33% 12.18% 11.07% 4.10% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 43.95 40.20 39.40 36.95 65.84 79.55 73.70 -8.24%
EPS 11.02 11.16 11.03 8.78 19.25 17.83 5.62 11.86%
DPS 8.00 0.00 7.00 0.00 3.00 5.00 0.00 -
NAPS 0.93 1.05 1.00 0.85 1.58 1.61 1.37 -6.24%
Adjusted Per Share Value based on latest NOSH - 131,438
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 6.33 5.80 5.70 5.06 4.10 4.13 3.25 11.74%
EPS 1.59 1.61 1.60 1.20 1.20 0.93 0.25 36.07%
DPS 1.15 0.00 1.01 0.00 0.19 0.26 0.00 -
NAPS 0.1341 0.1514 0.1448 0.1164 0.0985 0.0836 0.0605 14.17%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 2.48 2.64 2.69 2.54 2.32 1.74 0.00 -
P/RPS 5.64 6.57 6.83 6.87 3.52 2.19 0.00 -
P/EPS 22.50 23.66 24.39 28.93 12.05 9.76 0.00 -
EY 4.44 4.23 4.10 3.46 8.30 10.25 0.00 -
DY 3.23 0.00 2.60 0.00 1.29 2.87 0.00 -
P/NAPS 2.67 2.51 2.69 2.99 1.47 1.08 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 23/08/07 23/08/06 29/08/05 30/08/04 28/08/03 15/07/02 -
Price 2.30 2.70 2.77 2.74 2.14 1.91 0.00 -
P/RPS 5.23 6.72 7.03 7.42 3.25 2.40 0.00 -
P/EPS 20.87 24.19 25.11 31.21 11.12 10.71 0.00 -
EY 4.79 4.13 3.98 3.20 9.00 9.34 0.00 -
DY 3.48 0.00 2.53 0.00 1.40 2.62 0.00 -
P/NAPS 2.47 2.57 2.77 3.22 1.35 1.19 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