[DPHARMA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -3.45%
YoY- -6.26%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 129,554 115,184 123,766 125,221 123,456 110,660 122,872 3.60%
PBT 33,164 27,168 38,215 39,473 40,674 37,476 35,340 -4.15%
Tax -8,292 -6,648 -7,982 -9,621 -9,754 -9,564 -7,937 2.96%
NP 24,872 20,520 30,233 29,852 30,920 27,912 27,403 -6.27%
-
NP to SH 24,872 20,520 30,233 29,852 30,920 27,912 27,403 -6.27%
-
Tax Rate 25.00% 24.47% 20.89% 24.37% 23.98% 25.52% 22.46% -
Total Cost 104,682 94,664 93,533 95,369 92,536 82,748 95,469 6.35%
-
Net Worth 140,182 146,967 142,975 142,967 136,003 137,340 130,490 4.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,491 - 24,985 111 166 - 20,822 -28.93%
Div Payout % 50.22% - 82.64% 0.37% 0.54% - 75.99% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 140,182 146,967 142,975 142,967 136,003 137,340 130,490 4.90%
NOSH 138,794 138,648 138,810 138,803 138,779 138,727 138,819 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.20% 17.81% 24.43% 23.84% 25.05% 25.22% 22.30% -
ROE 17.74% 13.96% 21.15% 20.88% 22.73% 20.32% 21.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 93.34 83.08 89.16 90.21 88.96 79.77 88.51 3.61%
EPS 17.92 14.80 21.78 21.51 22.28 20.12 19.74 -6.26%
DPS 9.00 0.00 18.00 0.08 0.12 0.00 15.00 -28.92%
NAPS 1.01 1.06 1.03 1.03 0.98 0.99 0.94 4.91%
Adjusted Per Share Value based on latest NOSH - 138,857
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.47 11.97 12.87 13.02 12.83 11.50 12.77 3.63%
EPS 2.59 2.13 3.14 3.10 3.21 2.90 2.85 -6.19%
DPS 1.30 0.00 2.60 0.01 0.02 0.00 2.16 -28.78%
NAPS 0.1457 0.1528 0.1486 0.1486 0.1414 0.1428 0.1357 4.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.45 2.40 2.40 2.58 2.13 2.10 2.08 -
P/RPS 2.62 2.89 2.69 2.86 2.39 2.63 2.35 7.54%
P/EPS 13.67 16.22 11.02 12.00 9.56 10.44 10.54 18.98%
EY 7.31 6.17 9.08 8.34 10.46 9.58 9.49 -16.01%
DY 3.67 0.00 7.50 0.03 0.06 0.00 7.21 -36.32%
P/NAPS 2.43 2.26 2.33 2.50 2.17 2.12 2.21 6.54%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 23/02/10 20/11/09 26/08/09 26/05/09 24/02/09 -
Price 2.45 2.38 2.33 2.49 2.50 2.34 2.20 -
P/RPS 2.62 2.86 2.61 2.76 2.81 2.93 2.49 3.46%
P/EPS 13.67 16.08 10.70 11.58 11.22 11.63 11.14 14.66%
EY 7.31 6.22 9.35 8.64 8.91 8.60 8.97 -12.78%
DY 3.67 0.00 7.73 0.03 0.05 0.00 6.82 -33.91%
P/NAPS 2.43 2.25 2.26 2.42 2.55 2.36 2.34 2.55%

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