[DPHARMA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.51%
YoY- 3.72%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 93,389 83,482 81,125 71,402 58,036 57,839 47,159 12.04%
PBT 31,729 31,158 30,602 25,040 20,241 17,931 14,468 13.96%
Tax -7,844 -8,117 -7,864 -7,510 -3,339 -4,689 -8,558 -1.44%
NP 23,885 23,041 22,738 17,530 16,902 13,242 5,910 26.18%
-
NP to SH 23,885 23,041 22,738 17,530 16,902 13,242 5,910 26.18%
-
Tax Rate 24.72% 26.05% 25.70% 29.99% 16.50% 26.15% 59.15% -
Total Cost 69,504 60,441 58,387 53,872 41,134 44,597 41,249 9.07%
-
Net Worth 137,397 152,681 139,411 127,298 97,714 83,012 36,861 24.49%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 11,102 66,624 9,758 - 3,961 2,500 - -
Div Payout % 46.48% 289.16% 42.92% - 23.44% 18.88% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 137,397 152,681 139,411 127,298 97,714 83,012 36,861 24.49%
NOSH 138,785 138,801 139,411 132,602 132,046 50,007 24,251 33.70%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 25.58% 27.60% 28.03% 24.55% 29.12% 22.89% 12.53% -
ROE 17.38% 15.09% 16.31% 13.77% 17.30% 15.95% 16.03% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 67.29 60.15 58.19 53.85 43.95 115.66 194.46 -16.19%
EPS 17.21 16.60 16.31 13.22 12.80 26.48 24.37 -5.62%
DPS 8.00 48.00 7.00 0.00 3.00 5.00 0.00 -
NAPS 0.99 1.10 1.00 0.96 0.74 1.66 1.52 -6.89%
Adjusted Per Share Value based on latest NOSH - 134,234
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 9.70 8.67 8.43 7.42 6.03 6.01 4.90 12.04%
EPS 2.48 2.39 2.36 1.82 1.76 1.38 0.61 26.30%
DPS 1.15 6.92 1.01 0.00 0.41 0.26 0.00 -
NAPS 0.1427 0.1586 0.1448 0.1322 0.1015 0.0862 0.0383 24.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.22 2.80 2.68 2.77 2.07 2.23 1.55 -
P/RPS 3.30 4.66 4.61 5.14 4.71 1.93 0.80 26.61%
P/EPS 12.90 16.87 16.43 20.95 16.17 8.42 6.36 12.49%
EY 7.75 5.93 6.09 4.77 6.18 11.87 15.72 -11.10%
DY 3.60 17.14 2.61 0.00 1.45 2.24 0.00 -
P/NAPS 2.24 2.55 2.68 2.89 2.80 1.34 1.02 13.99%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 28/11/07 22/11/06 22/11/05 29/12/04 20/11/03 26/11/02 -
Price 2.20 2.73 2.62 2.55 2.00 2.09 1.55 -
P/RPS 3.27 4.54 4.50 4.74 4.55 1.81 0.80 26.42%
P/EPS 12.78 16.45 16.06 19.29 15.63 7.89 6.36 12.32%
EY 7.82 6.08 6.23 5.18 6.40 12.67 15.72 -10.97%
DY 3.64 17.58 2.67 0.00 1.50 2.39 0.00 -
P/NAPS 2.22 2.48 2.62 2.66 2.70 1.26 1.02 13.82%

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