[DPHARMA] YoY TTM 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- 5.15%
YoY- 22.82%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 123,399 125,457 107,457 104,020 92,506 74,030 73,305 9.05%
PBT 33,217 43,112 38,649 39,019 31,413 26,530 22,857 6.42%
Tax -7,310 -10,218 -9,368 -10,300 -8,030 -5,150 -5,960 3.45%
NP 25,907 32,894 29,281 28,719 23,383 21,380 16,897 7.37%
-
NP to SH 25,907 32,894 29,281 28,719 23,383 21,380 16,897 7.37%
-
Tax Rate 22.01% 23.70% 24.24% 26.40% 25.56% 19.41% 26.08% -
Total Cost 97,492 92,563 78,176 75,301 69,123 52,650 56,408 9.53%
-
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 9,814 11,102 67,281 34,151 7,927 6,602 4,957 12.04%
Div Payout % 37.88% 33.75% 229.78% 118.92% 33.90% 30.88% 29.34% -
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 20.99% 26.22% 27.25% 27.61% 25.28% 28.88% 23.05% -
ROE 18.11% 23.93% 19.18% 20.58% 18.15% 21.91% 20.36% -
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 88.87 90.37 77.45 74.55 68.91 56.15 146.61 -7.99%
EPS 18.66 23.70 21.10 20.58 17.42 16.22 33.79 -9.41%
DPS 7.06 8.00 48.50 24.50 5.91 5.01 9.92 -5.50%
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 12.82 13.03 11.16 10.81 9.61 7.69 7.61 9.07%
EPS 2.69 3.42 3.04 2.98 2.43 2.22 1.76 7.31%
DPS 1.02 1.15 6.99 3.55 0.82 0.69 0.52 11.87%
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 2.90 2.46 3.62 3.59 4.02 3.69 1.52 11.35%
P/EPS 13.83 9.37 13.27 13.02 15.90 12.77 6.60 13.10%
EY 7.23 10.67 7.54 7.68 6.29 7.83 15.15 -11.58%
DY 2.74 3.60 17.32 9.14 2.13 2.42 4.45 -7.75%
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 2.80 2.43 3.53 3.51 3.70 3.56 1.43 11.83%
P/EPS 13.35 9.28 12.94 12.73 14.64 12.33 6.18 13.68%
EY 7.49 10.77 7.73 7.86 6.83 8.11 16.17 -12.02%
DY 2.84 3.64 17.77 9.35 2.32 2.50 4.74 -8.17%
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