[DPHARMA] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 101.61%
YoY- 32.85%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 61,728 60,977 55,804 54,907 48,692 39,502 39,782 7.58%
PBT 20,337 20,630 21,334 20,917 16,823 14,075 12,092 9.04%
Tax -4,877 -5,339 -5,842 -5,546 -5,253 -2,526 -3,175 7.40%
NP 15,460 15,291 15,492 15,371 11,570 11,549 8,917 9.59%
-
NP to SH 15,460 15,291 15,492 15,371 11,570 11,549 8,917 9.59%
-
Tax Rate 23.98% 25.88% 27.38% 26.51% 31.23% 17.95% 26.26% -
Total Cost 46,268 45,686 40,312 39,536 37,122 27,953 30,865 6.97%
-
Net Worth 136,003 129,043 145,758 139,356 112,010 94,791 80,518 9.12%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 83 11,100 - 9,754 - 1,799 2,500 -43.27%
Div Payout % 0.54% 72.60% - 63.46% - 15.58% 28.04% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 136,003 129,043 145,758 139,356 112,010 94,791 80,518 9.12%
NOSH 138,779 138,756 138,817 139,356 131,776 59,994 50,011 18.52%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 25.05% 25.08% 27.76% 27.99% 23.76% 29.24% 22.41% -
ROE 11.37% 11.85% 10.63% 11.03% 10.33% 12.18% 11.07% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 44.48 43.95 40.20 39.40 36.95 65.84 79.55 -9.22%
EPS 11.14 11.02 11.16 11.03 8.78 19.25 17.83 -7.53%
DPS 0.06 8.00 0.00 7.00 0.00 3.00 5.00 -52.11%
NAPS 0.98 0.93 1.05 1.00 0.85 1.58 1.61 -7.93%
Adjusted Per Share Value based on latest NOSH - 139,334
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.41 6.33 5.80 5.70 5.06 4.10 4.13 7.59%
EPS 1.61 1.59 1.61 1.60 1.20 1.20 0.93 9.56%
DPS 0.01 1.15 0.00 1.01 0.00 0.19 0.26 -41.87%
NAPS 0.1413 0.1341 0.1514 0.1448 0.1164 0.0985 0.0836 9.13%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.13 2.48 2.64 2.69 2.54 2.32 1.74 -
P/RPS 4.79 5.64 6.57 6.83 6.87 3.52 2.19 13.91%
P/EPS 19.12 22.50 23.66 24.39 28.93 12.05 9.76 11.84%
EY 5.23 4.44 4.23 4.10 3.46 8.30 10.25 -10.59%
DY 0.03 3.23 0.00 2.60 0.00 1.29 2.87 -53.20%
P/NAPS 2.17 2.67 2.51 2.69 2.99 1.47 1.08 12.32%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 26/08/08 23/08/07 23/08/06 29/08/05 30/08/04 28/08/03 -
Price 2.50 2.30 2.70 2.77 2.74 2.14 1.91 -
P/RPS 5.62 5.23 6.72 7.03 7.42 3.25 2.40 15.22%
P/EPS 22.44 20.87 24.19 25.11 31.21 11.12 10.71 13.10%
EY 4.46 4.79 4.13 3.98 3.20 9.00 9.34 -11.58%
DY 0.02 3.48 0.00 2.53 0.00 1.40 2.62 -55.59%
P/NAPS 2.55 2.47 2.57 2.77 3.22 1.35 1.19 13.53%

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