[DPHARMA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 0.9%
YoY- 23.25%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 123,765 122,873 115,550 105,100 94,297 79,140 73,833 8.98%
PBT 38,215 35,340 42,542 38,093 33,457 26,614 24,220 7.88%
Tax -7,981 -7,938 -10,492 -9,115 -9,946 -3,859 -6,500 3.47%
NP 30,234 27,402 32,050 28,978 23,511 22,755 17,720 9.30%
-
NP to SH 30,234 27,402 32,050 28,978 23,511 22,755 17,720 9.30%
-
Tax Rate 20.88% 22.46% 24.66% 23.93% 29.73% 14.50% 26.84% -
Total Cost 93,531 95,471 83,500 76,122 70,786 56,385 56,113 8.88%
-
Net Worth 142,996 130,671 113,827 144,213 140,811 103,055 87,038 8.61%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 16,743 20,833 47,174 29,860 24,398 9,727 7,302 14.81%
Div Payout % 55.38% 76.03% 147.19% 103.04% 103.77% 42.75% 41.21% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 142,996 130,671 113,827 144,213 140,811 103,055 87,038 8.61%
NOSH 138,831 139,011 138,813 138,666 139,417 132,121 60,026 14.98%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 24.43% 22.30% 27.74% 27.57% 24.93% 28.75% 24.00% -
ROE 21.14% 20.97% 28.16% 20.09% 16.70% 22.08% 20.36% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 89.15 88.39 83.24 75.79 67.64 59.90 123.00 -5.21%
EPS 21.78 19.71 23.09 20.90 16.86 17.22 29.52 -4.93%
DPS 12.06 15.00 34.00 21.50 17.50 7.36 12.17 -0.15%
NAPS 1.03 0.94 0.82 1.04 1.01 0.78 1.45 -5.53%
Adjusted Per Share Value based on latest NOSH - 138,666
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.86 12.76 12.00 10.92 9.80 8.22 7.67 8.98%
EPS 3.14 2.85 3.33 3.01 2.44 2.36 1.84 9.30%
DPS 1.74 2.16 4.90 3.10 2.53 1.01 0.76 14.78%
NAPS 0.1485 0.1357 0.1182 0.1498 0.1463 0.1071 0.0904 8.61%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.40 2.08 2.60 2.47 2.30 2.18 2.17 -
P/RPS 2.69 2.35 3.12 3.26 3.40 3.64 1.76 7.31%
P/EPS 11.02 10.55 11.26 11.82 13.64 12.66 7.35 6.97%
EY 9.07 9.48 8.88 8.46 7.33 7.90 13.60 -6.52%
DY 5.03 7.21 13.08 8.70 7.61 3.38 5.61 -1.80%
P/NAPS 2.33 2.21 3.17 2.38 2.28 2.79 1.50 7.60%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 24/02/09 21/02/08 22/02/07 27/02/06 24/02/05 26/02/04 -
Price 2.33 2.20 2.53 2.54 2.80 2.58 2.68 -
P/RPS 2.61 2.49 3.04 3.35 4.14 4.31 2.18 3.04%
P/EPS 10.70 11.16 10.96 12.15 16.60 14.98 9.08 2.77%
EY 9.35 8.96 9.13 8.23 6.02 6.68 11.01 -2.68%
DY 5.18 6.82 13.44 8.46 6.25 2.85 4.54 2.22%
P/NAPS 2.26 2.34 3.09 2.44 2.77 3.31 1.85 3.38%

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