[DPHARMA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.99%
YoY- 185.86%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 104,020 92,506 74,030 73,305 27,660 39.22%
PBT 39,019 31,413 26,530 22,857 8,036 48.40%
Tax -10,300 -8,030 -5,150 -5,960 -2,125 48.33%
NP 28,719 23,383 21,380 16,897 5,911 48.42%
-
NP to SH 28,719 23,383 21,380 16,897 5,911 48.42%
-
Tax Rate 26.40% 25.56% 19.41% 26.08% 26.44% -
Total Cost 75,301 69,123 52,650 56,408 21,749 36.37%
-
Net Worth 139,526 128,864 97,566 83,000 75,083 16.74%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 34,151 7,927 6,602 4,957 - -
Div Payout % 118.92% 33.90% 30.88% 29.34% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 139,526 128,864 97,566 83,000 75,083 16.74%
NOSH 139,526 134,234 131,847 50,000 49,396 29.61%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 27.61% 25.28% 28.88% 23.05% 21.37% -
ROE 20.58% 18.15% 21.91% 20.36% 7.87% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 74.55 68.91 56.15 146.61 56.00 7.40%
EPS 20.58 17.42 16.22 33.79 11.97 14.49%
DPS 24.50 5.91 5.01 9.92 0.00 -
NAPS 1.00 0.96 0.74 1.66 1.52 -9.93%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.81 9.62 7.70 7.62 2.88 39.15%
EPS 2.99 2.43 2.22 1.76 0.61 48.75%
DPS 3.55 0.82 0.69 0.52 0.00 -
NAPS 0.145 0.134 0.1014 0.0863 0.0781 16.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.68 2.77 2.07 2.23 1.55 -
P/RPS 3.59 4.02 3.69 1.52 2.77 6.69%
P/EPS 13.02 15.90 12.77 6.60 12.95 0.13%
EY 7.68 6.29 7.83 15.15 7.72 -0.12%
DY 9.14 2.13 2.42 4.45 0.00 -
P/NAPS 2.68 2.89 2.80 1.34 1.02 27.29%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 22/11/06 22/11/05 29/12/04 20/11/03 - -
Price 2.62 2.55 2.00 2.09 0.00 -
P/RPS 3.51 3.70 3.56 1.43 0.00 -
P/EPS 12.73 14.64 12.33 6.18 0.00 -
EY 7.86 6.83 8.11 16.17 0.00 -
DY 9.35 2.32 2.50 4.74 0.00 -
P/NAPS 2.62 2.66 2.70 1.26 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