[DPHARMA] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.55%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 122,873 115,550 105,100 94,297 79,140 73,833 43,126 19.04%
PBT 35,340 42,542 38,093 33,457 26,614 24,220 12,962 18.17%
Tax -7,938 -10,492 -9,115 -9,946 -3,859 -6,500 -3,396 15.18%
NP 27,402 32,050 28,978 23,511 22,755 17,720 9,566 19.15%
-
NP to SH 27,402 32,050 28,978 23,511 22,755 17,720 9,566 19.15%
-
Tax Rate 22.46% 24.66% 23.93% 29.73% 14.50% 26.84% 26.20% -
Total Cost 95,471 83,500 76,122 70,786 56,385 56,113 33,560 19.01%
-
Net Worth 130,671 113,827 144,213 140,811 103,055 87,038 30,714 27.26%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 20,833 47,174 29,860 24,398 9,727 7,302 2,457 42.75%
Div Payout % 76.03% 147.19% 103.04% 103.77% 42.75% 41.21% 25.69% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 130,671 113,827 144,213 140,811 103,055 87,038 30,714 27.26%
NOSH 139,011 138,813 138,666 139,417 132,121 60,026 30,714 28.58%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 22.30% 27.74% 27.57% 24.93% 28.75% 24.00% 22.18% -
ROE 20.97% 28.16% 20.09% 16.70% 22.08% 20.36% 31.15% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 88.39 83.24 75.79 67.64 59.90 123.00 140.41 -7.41%
EPS 19.71 23.09 20.90 16.86 17.22 29.52 31.15 -7.33%
DPS 15.00 34.00 21.50 17.50 7.36 12.17 8.00 11.03%
NAPS 0.94 0.82 1.04 1.01 0.78 1.45 1.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 139,417
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 12.76 12.00 10.92 9.80 8.22 7.67 4.48 19.04%
EPS 2.85 3.33 3.01 2.44 2.36 1.84 0.99 19.25%
DPS 2.16 4.90 3.10 2.53 1.01 0.76 0.26 42.26%
NAPS 0.1357 0.1182 0.1498 0.1463 0.1071 0.0904 0.0319 27.26%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.08 2.60 2.47 2.30 2.18 2.17 1.64 -
P/RPS 2.35 3.12 3.26 3.40 3.64 1.76 1.17 12.31%
P/EPS 10.55 11.26 11.82 13.64 12.66 7.35 5.27 12.25%
EY 9.48 8.88 8.46 7.33 7.90 13.60 18.99 -10.92%
DY 7.21 13.08 8.70 7.61 3.38 5.61 4.88 6.71%
P/NAPS 2.21 3.17 2.38 2.28 2.79 1.50 1.64 5.09%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 21/02/08 22/02/07 27/02/06 24/02/05 26/02/04 - -
Price 2.20 2.53 2.54 2.80 2.58 2.68 0.00 -
P/RPS 2.49 3.04 3.35 4.14 4.31 2.18 0.00 -
P/EPS 11.16 10.96 12.15 16.60 14.98 9.08 0.00 -
EY 8.96 9.13 8.23 6.02 6.68 11.01 0.00 -
DY 6.82 13.44 8.46 6.25 2.85 4.54 0.00 -
P/NAPS 2.34 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