[DPHARMA] YoY 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- 5.21%
YoY- 11.34%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 32,411 27,678 26,218 22,710 18,534 18,057 15,828 12.67%
PBT 11,098 9,823 9,685 8,217 6,166 5,839 4,871 14.69%
Tax -2,505 -2,275 -2,318 -2,257 -813 -1,514 -1,349 10.85%
NP 8,593 7,548 7,367 5,960 5,353 4,325 3,522 16.01%
-
NP to SH 8,593 7,548 7,367 5,960 5,353 4,325 3,522 16.01%
-
Tax Rate 22.57% 23.16% 23.93% 27.47% 13.19% 25.93% 27.69% -
Total Cost 23,818 20,130 18,851 16,750 13,181 13,732 12,306 11.62%
-
Net Worth 137,432 152,625 139,526 128,864 97,566 83,000 75,083 10.59%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 47,174 - - - - - -
Div Payout % - 625.00% - - - - - -
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 137,432 152,625 139,526 128,864 97,566 83,000 75,083 10.59%
NOSH 138,820 138,749 139,526 134,234 131,847 50,000 49,396 18.77%
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 26.51% 27.27% 28.10% 26.24% 28.88% 23.95% 22.25% -
ROE 6.25% 4.95% 5.28% 4.63% 5.49% 5.21% 4.69% -
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 23.35 19.95 18.79 16.92 14.06 36.11 32.04 -5.13%
EPS 6.19 5.44 5.28 4.44 4.06 8.65 7.13 -2.32%
DPS 0.00 34.00 0.00 0.00 0.00 0.00 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 3.37 2.88 2.72 2.36 1.93 1.88 1.64 12.74%
EPS 0.89 0.78 0.77 0.62 0.56 0.45 0.37 15.73%
DPS 0.00 4.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1428 0.1585 0.1449 0.1339 0.1014 0.0862 0.078 10.59%
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 9.51 14.04 14.26 16.37 14.73 6.17 4.84 11.90%
P/EPS 35.86 51.47 50.76 62.39 50.99 25.78 21.74 8.69%
EY 2.79 1.94 1.97 1.60 1.96 3.88 4.60 -7.98%
DY 0.00 12.14 0.00 0.00 0.00 0.00 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 9.42 13.69 13.94 15.07 14.23 5.79 4.84 11.72%
P/EPS 35.54 50.18 49.62 57.43 49.26 24.16 21.74 8.52%
EY 2.81 1.99 2.02 1.74 2.03 4.14 4.60 -7.87%
DY 0.00 12.45 0.00 0.00 0.00 0.00 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