[DPHARMA] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -1.12%
YoY- 11.91%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 120,724 105,997 100,512 88,330 73,553 71,076 11,832 47.22%
PBT 41,837 38,511 37,551 29,362 26,203 21,889 3,165 53.70%
Tax -9,988 -9,411 -10,239 -6,586 -5,851 -5,795 -776 53.02%
NP 31,849 29,100 27,312 22,776 20,352 16,094 2,389 53.92%
-
NP to SH 31,849 29,100 27,312 22,776 20,352 16,094 2,389 53.92%
-
Tax Rate 23.87% 24.44% 27.27% 22.43% 22.33% 26.47% 24.52% -
Total Cost 88,875 76,897 73,200 65,554 53,201 54,982 9,443 45.25%
-
Net Worth 129,067 145,632 139,334 111,722 94,832 80,517 42,508 20.31%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 58,277 20,106 34,151 7,927 6,602 4,957 - -
Div Payout % 182.98% 69.10% 125.04% 34.81% 32.44% 30.80% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 129,067 145,632 139,334 111,722 94,832 80,517 42,508 20.31%
NOSH 138,782 138,697 139,334 131,438 60,020 50,011 42,508 21.77%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 26.38% 27.45% 27.17% 25.79% 27.67% 22.64% 20.19% -
ROE 24.68% 19.98% 19.60% 20.39% 21.46% 19.99% 5.62% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 86.99 76.42 72.14 67.20 122.55 142.12 27.83 20.89%
EPS 22.95 20.98 19.60 17.33 33.91 32.18 5.62 26.40%
DPS 42.00 14.50 24.51 6.00 11.00 9.91 0.00 -
NAPS 0.93 1.05 1.00 0.85 1.58 1.61 1.00 -1.20%
Adjusted Per Share Value based on latest NOSH - 131,438
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 12.54 11.01 10.44 9.18 7.64 7.38 1.23 47.20%
EPS 3.31 3.02 2.84 2.37 2.11 1.67 0.25 53.74%
DPS 6.05 2.09 3.55 0.82 0.69 0.52 0.00 -
NAPS 0.1341 0.1513 0.1447 0.1161 0.0985 0.0836 0.0442 20.29%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 2.48 2.64 2.69 2.54 2.32 1.74 0.00 -
P/RPS 2.85 3.45 3.73 3.78 1.89 1.22 0.00 -
P/EPS 10.81 12.58 13.72 14.66 6.84 5.41 0.00 -
EY 9.25 7.95 7.29 6.82 14.62 18.49 0.00 -
DY 16.94 5.49 9.11 2.36 4.74 5.70 0.00 -
P/NAPS 2.67 2.51 2.69 2.99 1.47 1.08 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 23/08/07 23/08/06 29/08/05 30/08/04 28/08/03 - -
Price 2.30 2.70 2.77 2.74 2.14 1.91 0.00 -
P/RPS 2.64 3.53 3.84 4.08 1.75 1.34 0.00 -
P/EPS 10.02 12.87 14.13 15.81 6.31 5.94 0.00 -
EY 9.98 7.77 7.08 6.32 15.85 16.85 0.00 -
DY 18.26 5.37 8.85 2.19 5.14 5.19 0.00 -
P/NAPS 2.47 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