[DPHARMA] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.91%
YoY- 23.61%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 32,188 32,411 27,678 26,218 22,710 18,534 18,057 10.10%
PBT 9,268 11,098 9,823 9,685 8,217 6,166 5,839 7.99%
Tax -2,339 -2,505 -2,275 -2,318 -2,257 -813 -1,514 7.51%
NP 6,929 8,593 7,548 7,367 5,960 5,353 4,325 8.16%
-
NP to SH 6,929 8,593 7,548 7,367 5,960 5,353 4,325 8.16%
-
Tax Rate 25.24% 22.57% 23.16% 23.93% 27.47% 13.19% 25.93% -
Total Cost 25,259 23,818 20,130 18,851 16,750 13,181 13,732 10.68%
-
Net Worth 143,023 137,432 152,625 139,526 128,864 97,566 83,000 9.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 47,174 - - - - -
Div Payout % - - 625.00% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 143,023 137,432 152,625 139,526 128,864 97,566 83,000 9.48%
NOSH 138,857 138,820 138,749 139,526 134,234 131,847 50,000 18.54%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 21.53% 26.51% 27.27% 28.10% 26.24% 28.88% 23.95% -
ROE 4.84% 6.25% 4.95% 5.28% 4.63% 5.49% 5.21% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 23.18 23.35 19.95 18.79 16.92 14.06 36.11 -7.11%
EPS 4.99 6.19 5.44 5.28 4.44 4.06 8.65 -8.75%
DPS 0.00 0.00 34.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 1.10 1.00 0.96 0.74 1.66 -7.63%
Adjusted Per Share Value based on latest NOSH - 139,526
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.34 3.37 2.88 2.72 2.36 1.93 1.88 10.04%
EPS 0.72 0.89 0.78 0.77 0.62 0.56 0.45 8.14%
DPS 0.00 0.00 4.90 0.00 0.00 0.00 0.00 -
NAPS 0.1486 0.1428 0.1585 0.1449 0.1339 0.1014 0.0862 9.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.58 2.22 2.80 2.68 2.77 2.07 2.23 -
P/RPS 11.13 9.51 14.04 14.26 16.37 14.73 6.17 10.32%
P/EPS 51.70 35.86 51.47 50.76 62.39 50.99 25.78 12.28%
EY 1.93 2.79 1.94 1.97 1.60 1.96 3.88 -10.97%
DY 0.00 0.00 12.14 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.24 2.55 2.68 2.89 2.80 1.34 10.94%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 19/11/08 28/11/07 22/11/06 22/11/05 29/12/04 20/11/03 -
Price 2.49 2.20 2.73 2.62 2.55 2.00 2.09 -
P/RPS 10.74 9.42 13.69 13.94 15.07 14.23 5.79 10.83%
P/EPS 49.90 35.54 50.18 49.62 57.43 49.26 24.16 12.83%
EY 2.00 2.81 1.99 2.02 1.74 2.03 4.14 -11.40%
DY 0.00 0.00 12.45 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.22 2.48 2.62 2.66 2.70 1.26 11.48%

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