[DPHARMA] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.35%
YoY- 2.19%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 29,484 32,068 23,975 22,895 21,104 15,994 15,466 11.34%
PBT 3,612 11,384 7,491 8,417 6,373 6,289 4,926 -5.03%
Tax -95 -2,375 -1,251 -2,436 -520 -1,811 -1,271 -35.07%
NP 3,517 9,009 6,240 5,981 5,853 4,478 3,655 -0.63%
-
NP to SH 3,517 9,009 6,240 5,981 5,853 4,478 3,655 -0.63%
-
Tax Rate 2.63% 20.86% 16.70% 28.94% 8.16% 28.80% 25.80% -
Total Cost 25,967 23,059 17,735 16,914 15,251 11,516 11,811 14.01%
-
Net Worth 130,671 113,827 144,213 140,811 103,055 87,038 48,528 17.93%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,730 - 20,106 24,398 7,927 4,802 2,457 25.75%
Div Payout % 276.68% - 322.22% 407.93% 135.44% 107.24% 67.23% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 130,671 113,827 144,213 140,811 103,055 87,038 48,528 17.93%
NOSH 139,011 138,813 138,666 139,417 132,121 60,026 30,714 28.58%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.93% 28.09% 26.03% 26.12% 27.73% 28.00% 23.63% -
ROE 2.69% 7.91% 4.33% 4.25% 5.68% 5.14% 7.53% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.21 23.10 17.29 16.42 15.97 26.64 50.35 -13.40%
EPS 2.53 6.49 4.50 4.29 4.43 7.46 11.90 -22.72%
DPS 7.00 0.00 14.50 17.50 6.00 8.00 8.00 -2.19%
NAPS 0.94 0.82 1.04 1.01 0.78 1.45 1.58 -8.28%
Adjusted Per Share Value based on latest NOSH - 139,417
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.06 3.33 2.49 2.38 2.19 1.66 1.61 11.28%
EPS 0.37 0.94 0.65 0.62 0.61 0.47 0.38 -0.44%
DPS 1.01 0.00 2.09 2.53 0.82 0.50 0.26 25.35%
NAPS 0.1357 0.1182 0.1498 0.1463 0.1071 0.0904 0.0504 17.93%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.08 2.60 2.47 2.30 2.18 2.17 1.64 -
P/RPS 9.81 11.25 14.29 14.01 13.65 8.14 3.26 20.13%
P/EPS 82.21 40.06 54.89 53.61 49.21 29.09 13.78 34.63%
EY 1.22 2.50 1.82 1.87 2.03 3.44 7.26 -25.69%
DY 3.37 0.00 5.87 7.61 2.75 3.69 4.88 -5.97%
P/NAPS 2.21 3.17 2.38 2.28 2.79 1.50 1.04 13.37%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 21/02/08 22/02/07 27/02/06 24/02/05 26/02/04 26/02/03 -
Price 2.20 2.53 2.54 2.80 2.58 2.68 1.49 -
P/RPS 10.37 10.95 14.69 17.05 16.15 10.06 2.96 23.21%
P/EPS 86.96 38.98 56.44 65.27 58.24 35.92 12.52 38.08%
EY 1.15 2.57 1.77 1.53 1.72 2.78 7.99 -27.58%
DY 3.18 0.00 5.71 6.25 2.33 2.99 5.37 -8.35%
P/NAPS 2.34 3.09 2.44 2.77 3.31 1.85 0.94 16.40%

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