[DPHARMA] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 6.43%
YoY- 28.41%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 115,550 105,100 94,297 79,140 73,833 43,126 21.77%
PBT 42,542 38,093 33,457 26,614 24,220 12,962 26.81%
Tax -10,492 -9,115 -9,946 -3,859 -6,500 -3,396 25.29%
NP 32,050 28,978 23,511 22,755 17,720 9,566 27.33%
-
NP to SH 32,050 28,978 23,511 22,755 17,720 9,566 27.33%
-
Tax Rate 24.66% 23.93% 29.73% 14.50% 26.84% 26.20% -
Total Cost 83,500 76,122 70,786 56,385 56,113 33,560 19.98%
-
Net Worth 113,827 144,213 140,811 103,055 87,038 30,714 29.93%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 47,174 29,860 24,398 9,727 7,302 2,457 80.51%
Div Payout % 147.19% 103.04% 103.77% 42.75% 41.21% 25.69% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 113,827 144,213 140,811 103,055 87,038 30,714 29.93%
NOSH 138,813 138,666 139,417 132,121 60,026 30,714 35.19%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 27.74% 27.57% 24.93% 28.75% 24.00% 22.18% -
ROE 28.16% 20.09% 16.70% 22.08% 20.36% 31.15% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 83.24 75.79 67.64 59.90 123.00 140.41 -9.92%
EPS 23.09 20.90 16.86 17.22 29.52 31.15 -5.80%
DPS 34.00 21.50 17.50 7.36 12.17 8.00 33.53%
NAPS 0.82 1.04 1.01 0.78 1.45 1.00 -3.88%
Adjusted Per Share Value based on latest NOSH - 132,121
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 12.00 10.92 9.80 8.22 7.67 4.48 21.76%
EPS 3.33 3.01 2.44 2.36 1.84 0.99 27.43%
DPS 4.90 3.10 2.53 1.01 0.76 0.26 79.84%
NAPS 0.1182 0.1498 0.1463 0.1071 0.0904 0.0319 29.92%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.60 2.47 2.30 2.18 2.17 1.64 -
P/RPS 3.12 3.26 3.40 3.64 1.76 1.17 21.65%
P/EPS 11.26 11.82 13.64 12.66 7.35 5.27 16.38%
EY 8.88 8.46 7.33 7.90 13.60 18.99 -14.09%
DY 13.08 8.70 7.61 3.38 5.61 4.88 21.78%
P/NAPS 3.17 2.38 2.28 2.79 1.50 1.64 14.08%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 21/02/08 22/02/07 27/02/06 24/02/05 26/02/04 - -
Price 2.53 2.54 2.80 2.58 2.68 0.00 -
P/RPS 3.04 3.35 4.14 4.31 2.18 0.00 -
P/EPS 10.96 12.15 16.60 14.98 9.08 0.00 -
EY 9.13 8.23 6.02 6.68 11.01 0.00 -
DY 13.44 8.46 6.25 2.85 4.54 0.00 -
P/NAPS 3.09 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