[DPHARMA] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.29%
YoY- 26.46%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 105,997 100,512 88,330 73,553 71,076 11,832 55.00%
PBT 38,511 37,551 29,362 26,203 21,889 3,165 64.78%
Tax -9,411 -10,239 -6,586 -5,851 -5,795 -776 64.67%
NP 29,100 27,312 22,776 20,352 16,094 2,389 64.82%
-
NP to SH 29,100 27,312 22,776 20,352 16,094 2,389 64.82%
-
Tax Rate 24.44% 27.27% 22.43% 22.33% 26.47% 24.52% -
Total Cost 76,897 73,200 65,554 53,201 54,982 9,443 52.07%
-
Net Worth 145,632 139,334 111,722 94,832 80,517 42,508 27.90%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 20,106 34,151 7,927 6,602 4,957 - -
Div Payout % 69.10% 125.04% 34.81% 32.44% 30.80% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 145,632 139,334 111,722 94,832 80,517 42,508 27.90%
NOSH 138,697 139,334 131,438 60,020 50,011 42,508 26.66%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 27.45% 27.17% 25.79% 27.67% 22.64% 20.19% -
ROE 19.98% 19.60% 20.39% 21.46% 19.99% 5.62% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 76.42 72.14 67.20 122.55 142.12 27.83 22.37%
EPS 20.98 19.60 17.33 33.91 32.18 5.62 30.12%
DPS 14.50 24.51 6.00 11.00 9.91 0.00 -
NAPS 1.05 1.00 0.85 1.58 1.61 1.00 0.98%
Adjusted Per Share Value based on latest NOSH - 60,020
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 11.01 10.44 9.18 7.64 7.38 1.23 54.97%
EPS 3.02 2.84 2.37 2.11 1.67 0.25 64.54%
DPS 2.09 3.55 0.82 0.69 0.52 0.00 -
NAPS 0.1513 0.1447 0.1161 0.0985 0.0836 0.0442 27.88%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 2.64 2.69 2.54 2.32 1.74 0.00 -
P/RPS 3.45 3.73 3.78 1.89 1.22 0.00 -
P/EPS 12.58 13.72 14.66 6.84 5.41 0.00 -
EY 7.95 7.29 6.82 14.62 18.49 0.00 -
DY 5.49 9.11 2.36 4.74 5.70 0.00 -
P/NAPS 2.51 2.69 2.99 1.47 1.08 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 23/08/07 23/08/06 29/08/05 30/08/04 28/08/03 - -
Price 2.70 2.77 2.74 2.14 1.91 0.00 -
P/RPS 3.53 3.84 4.08 1.75 1.34 0.00 -
P/EPS 12.87 14.13 15.81 6.31 5.94 0.00 -
EY 7.77 7.08 6.32 15.85 16.85 0.00 -
DY 5.37 8.85 2.19 5.14 5.19 0.00 -
P/NAPS 2.57 2.77 3.22 1.35 1.19 0.00 -

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