[DPHARMA] YoY 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- 1.61%
YoY- 36.75%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 34,062 33,505 27,699 27,493 26,487 20,127 20,269 9.02%
PBT 10,968 10,784 10,468 10,456 9,355 6,987 6,057 10.39%
Tax -2,485 -2,804 -2,909 -2,709 -3,690 -1,063 -1,516 8.57%
NP 8,483 7,980 7,559 7,747 5,665 5,924 4,541 10.96%
-
NP to SH 8,483 7,980 7,559 7,747 5,665 5,924 4,541 10.96%
-
Tax Rate 22.66% 26.00% 27.79% 25.91% 39.44% 15.21% 25.03% -
Total Cost 25,579 25,525 20,140 19,746 20,822 14,203 15,728 8.43%
-
Net Worth 136,061 129,067 145,632 139,334 111,722 94,832 80,517 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 11,102 - 9,753 - 1,800 2,500 -43.27%
Div Payout % 0.98% 139.13% - 125.90% - 30.40% 55.07% -
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 136,061 129,067 145,632 139,334 111,722 94,832 80,517 9.12%
NOSH 138,837 138,782 138,697 139,334 131,438 60,020 50,011 18.53%
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 24.90% 23.82% 27.29% 28.18% 21.39% 29.43% 22.40% -
ROE 6.23% 6.18% 5.19% 5.56% 5.07% 6.25% 5.64% -
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 24.53 24.14 19.97 19.73 20.15 33.53 40.53 -8.02%
EPS 6.11 5.75 5.45 5.56 4.31 9.87 9.08 -6.38%
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 3.54 3.48 2.88 2.86 2.75 2.09 2.11 8.99%
EPS 0.88 0.83 0.79 0.80 0.59 0.62 0.47 11.00%
DPS 0.01 1.15 0.00 1.01 0.00 0.19 0.26 -41.87%
NAPS 0.1413 0.1341 0.1513 0.1447 0.1161 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 8.68 10.27 13.22 13.63 12.60 6.92 4.29 12.45%
P/EPS 34.86 43.13 48.44 48.38 58.93 23.51 19.16 10.47%
EY 2.87 2.32 2.06 2.07 1.70 4.25 5.22 -9.48%
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 10.19 9.53 13.52 14.04 13.60 6.38 4.71 13.71%
P/EPS 40.92 40.00 49.54 49.82 63.57 21.68 21.04 11.71%
EY 2.44 2.50 2.02 2.01 1.57 4.61 4.75 -10.49%
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