[DPHARMA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 7.21%
YoY- -5.17%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 140,128 136,658 131,936 131,437 132,322 129,554 115,184 13.94%
PBT 35,856 34,332 31,500 35,408 35,736 33,164 27,168 20.29%
Tax -8,686 -8,620 -7,804 -6,739 -8,996 -8,292 -6,648 19.49%
NP 27,169 25,712 23,696 28,669 26,740 24,872 20,520 20.55%
-
NP to SH 27,169 25,712 23,696 28,669 26,740 24,872 20,520 20.55%
-
Tax Rate 24.22% 25.11% 24.77% 19.03% 25.17% 25.00% 24.47% -
Total Cost 112,958 110,946 108,240 102,768 105,582 104,682 94,664 12.48%
-
Net Worth 162,405 154,105 162,320 156,881 148,504 140,182 146,967 6.87%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 9,718 - 222 - 12,491 - -
Div Payout % - 37.80% - 0.77% - 50.22% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 162,405 154,105 162,320 156,881 148,504 140,182 146,967 6.87%
NOSH 138,807 138,833 138,735 138,832 138,788 138,794 138,648 0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.39% 18.81% 17.96% 21.81% 20.21% 19.20% 17.81% -
ROE 16.73% 16.68% 14.60% 18.27% 18.01% 17.74% 13.96% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 100.95 98.43 95.10 94.67 95.34 93.34 83.08 13.85%
EPS 19.57 18.52 17.08 20.65 19.27 17.92 14.80 20.45%
DPS 0.00 7.00 0.00 0.16 0.00 9.00 0.00 -
NAPS 1.17 1.11 1.17 1.13 1.07 1.01 1.06 6.79%
Adjusted Per Share Value based on latest NOSH - 138,711
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.57 14.21 13.72 13.66 13.76 13.47 11.97 13.98%
EPS 2.82 2.67 2.46 2.98 2.78 2.59 2.13 20.55%
DPS 0.00 1.01 0.00 0.02 0.00 1.30 0.00 -
NAPS 0.1688 0.1602 0.1687 0.1631 0.1544 0.1457 0.1528 6.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.10 2.34 2.35 2.39 2.44 2.45 2.40 -
P/RPS 2.08 2.38 2.47 2.52 2.56 2.62 2.89 -19.67%
P/EPS 10.73 12.63 13.76 11.57 12.66 13.67 16.22 -24.05%
EY 9.32 7.91 7.27 8.64 7.90 7.31 6.17 31.61%
DY 0.00 2.99 0.00 0.07 0.00 3.67 0.00 -
P/NAPS 1.79 2.11 2.01 2.12 2.28 2.43 2.26 -14.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 18/08/11 25/05/11 23/02/11 26/11/10 24/08/10 25/05/10 -
Price 2.10 2.22 2.57 2.45 2.38 2.45 2.38 -
P/RPS 2.08 2.26 2.70 2.59 2.50 2.62 2.86 -19.11%
P/EPS 10.73 11.99 15.05 11.86 12.35 13.67 16.08 -23.61%
EY 9.32 8.34 6.65 8.43 8.10 7.31 6.22 30.91%
DY 0.00 3.15 0.00 0.07 0.00 3.67 0.00 -
P/NAPS 1.79 2.00 2.20 2.17 2.22 2.43 2.25 -14.13%

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