[DPHARMA] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 61.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 94,297 79,140 73,833 43,126 29.76%
PBT 33,457 26,614 24,220 12,962 37.13%
Tax -9,946 -3,859 -6,500 -3,396 43.02%
NP 23,511 22,755 17,720 9,566 34.91%
-
NP to SH 23,511 22,755 17,720 9,566 34.91%
-
Tax Rate 29.73% 14.50% 26.84% 26.20% -
Total Cost 70,786 56,385 56,113 33,560 28.21%
-
Net Worth 140,811 103,055 87,038 30,714 66.04%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 24,398 9,727 7,302 2,457 114.78%
Div Payout % 103.77% 42.75% 41.21% 25.69% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 140,811 103,055 87,038 30,714 66.04%
NOSH 139,417 132,121 60,026 30,714 65.49%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 24.93% 28.75% 24.00% 22.18% -
ROE 16.70% 22.08% 20.36% 31.15% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 67.64 59.90 123.00 140.41 -21.59%
EPS 16.86 17.22 29.52 31.15 -18.48%
DPS 17.50 7.36 12.17 8.00 29.78%
NAPS 1.01 0.78 1.45 1.00 0.33%
Adjusted Per Share Value based on latest NOSH - 30,714
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 9.80 8.22 7.67 4.48 29.78%
EPS 2.44 2.36 1.84 0.99 35.04%
DPS 2.53 1.01 0.76 0.26 113.34%
NAPS 0.1463 0.1071 0.0904 0.0319 66.06%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.30 2.18 2.17 1.64 -
P/RPS 3.40 3.64 1.76 1.17 42.65%
P/EPS 13.64 12.66 7.35 5.27 37.25%
EY 7.33 7.90 13.60 18.99 -27.16%
DY 7.61 3.38 5.61 4.88 15.94%
P/NAPS 2.28 2.79 1.50 1.64 11.59%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/06 24/02/05 26/02/04 - -
Price 2.80 2.58 2.68 0.00 -
P/RPS 4.14 4.31 2.18 0.00 -
P/EPS 16.60 14.98 9.08 0.00 -
EY 6.02 6.68 11.01 0.00 -
DY 6.25 2.85 4.54 0.00 -
P/NAPS 2.77 3.31 1.85 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