[DPHARMA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 7.05%
YoY- 36.06%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 105,791 99,506 81,970 73,695 62,639 0 -
PBT 38,499 36,450 26,994 25,273 18,997 0 -
Tax -9,211 -11,220 -3,959 -6,304 -5,055 0 -
NP 29,288 25,230 23,035 18,969 13,942 0 -
-
NP to SH 29,288 25,230 23,035 18,969 13,942 0 -
-
Tax Rate 23.93% 30.78% 14.67% 24.94% 26.61% - -
Total Cost 76,503 74,276 58,935 54,726 48,697 0 -
-
Net Worth 152,576 147,741 112,287 92,950 50,011 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 29,860 24,398 9,727 7,302 2,457 - -
Div Payout % 101.95% 96.70% 42.23% 38.50% 17.62% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 152,576 147,741 112,287 92,950 50,011 0 -
NOSH 138,706 139,378 132,102 59,968 50,011 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 27.68% 25.36% 28.10% 25.74% 22.26% 0.00% -
ROE 19.20% 17.08% 20.51% 20.41% 27.88% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 76.27 71.39 62.05 122.89 125.25 0.00 -
EPS 21.12 18.10 17.44 31.63 27.88 0.00 -
DPS 21.50 17.50 7.36 12.18 4.91 0.00 -
NAPS 1.10 1.06 0.85 1.55 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,968
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 10.99 10.34 8.51 7.66 6.51 0.00 -
EPS 3.04 2.62 2.39 1.97 1.45 0.00 -
DPS 3.10 2.53 1.01 0.76 0.26 0.00 -
NAPS 0.1585 0.1535 0.1166 0.0966 0.052 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.60 2.65 2.38 2.34 1.57 0.00 -
P/RPS 3.41 3.71 3.84 1.90 1.25 0.00 -
P/EPS 12.31 14.64 13.65 7.40 5.63 0.00 -
EY 8.12 6.83 7.33 13.52 17.76 0.00 -
DY 8.27 6.61 3.09 5.20 3.13 0.00 -
P/NAPS 2.36 2.50 2.80 1.51 1.57 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/07 18/05/06 26/05/05 27/05/04 27/05/03 - -
Price 2.78 2.67 2.45 2.22 1.58 0.00 -
P/RPS 3.64 3.74 3.95 1.81 1.26 0.00 -
P/EPS 13.17 14.75 14.05 7.02 5.67 0.00 -
EY 7.60 6.78 7.12 14.25 17.64 0.00 -
DY 7.73 6.56 3.01 5.49 3.11 0.00 -
P/NAPS 2.53 2.52 2.88 1.43 1.58 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