[DPHARMA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 4.87%
YoY- 85.24%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 105,100 94,297 79,140 73,833 43,126 24.92%
PBT 38,093 33,457 26,614 24,220 12,962 30.90%
Tax -9,115 -9,946 -3,859 -6,500 -3,396 27.97%
NP 28,978 23,511 22,755 17,720 9,566 31.90%
-
NP to SH 28,978 23,511 22,755 17,720 9,566 31.90%
-
Tax Rate 23.93% 29.73% 14.50% 26.84% 26.20% -
Total Cost 76,122 70,786 56,385 56,113 33,560 22.70%
-
Net Worth 144,213 140,811 103,055 87,038 30,714 47.16%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 29,860 24,398 9,727 7,302 2,457 86.63%
Div Payout % 103.04% 103.77% 42.75% 41.21% 25.69% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 144,213 140,811 103,055 87,038 30,714 47.16%
NOSH 138,666 139,417 132,121 60,026 30,714 45.72%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 27.57% 24.93% 28.75% 24.00% 22.18% -
ROE 20.09% 16.70% 22.08% 20.36% 31.15% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 75.79 67.64 59.90 123.00 140.41 -14.27%
EPS 20.90 16.86 17.22 29.52 31.15 -9.48%
DPS 21.50 17.50 7.36 12.17 8.00 28.01%
NAPS 1.04 1.01 0.78 1.45 1.00 0.98%
Adjusted Per Share Value based on latest NOSH - 60,026
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.93 9.80 8.23 7.68 4.48 24.95%
EPS 3.01 2.44 2.37 1.84 0.99 32.02%
DPS 3.10 2.54 1.01 0.76 0.26 85.74%
NAPS 0.1499 0.1464 0.1071 0.0905 0.0319 47.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.47 2.30 2.18 2.17 1.64 -
P/RPS 3.26 3.40 3.64 1.76 1.17 29.17%
P/EPS 11.82 13.64 12.66 7.35 5.27 22.36%
EY 8.46 7.33 7.90 13.60 18.99 -18.29%
DY 8.70 7.61 3.38 5.61 4.88 15.53%
P/NAPS 2.38 2.28 2.79 1.50 1.64 9.75%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 22/02/07 27/02/06 24/02/05 26/02/04 - -
Price 2.54 2.80 2.58 2.68 0.00 -
P/RPS 3.35 4.14 4.31 2.18 0.00 -
P/EPS 12.15 16.60 14.98 9.08 0.00 -
EY 8.23 6.02 6.68 11.01 0.00 -
DY 8.46 6.25 2.85 4.54 0.00 -
P/NAPS 2.44 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