[DPHARMA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.04%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 99,242 64,777 28,796 123,766 93,916 61,728 27,665 134.15%
PBT 26,802 16,582 6,792 38,215 29,605 20,337 9,369 101.39%
Tax -6,747 -4,146 -1,662 -7,982 -7,216 -4,877 -2,391 99.56%
NP 20,055 12,436 5,130 30,233 22,389 15,460 6,978 102.01%
-
NP to SH 20,055 12,436 5,130 30,233 22,389 15,460 6,978 102.01%
-
Tax Rate 25.17% 25.00% 24.47% 20.89% 24.37% 23.98% 25.52% -
Total Cost 79,187 52,341 23,666 93,533 71,527 46,268 20,687 144.50%
-
Net Worth 148,504 140,182 146,967 142,975 142,967 136,003 137,340 5.34%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 6,245 - 24,985 83 83 - -
Div Payout % - 50.22% - 82.64% 0.37% 0.54% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 148,504 140,182 146,967 142,975 142,967 136,003 137,340 5.34%
NOSH 138,788 138,794 138,648 138,810 138,803 138,779 138,727 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.21% 19.20% 17.81% 24.43% 23.84% 25.05% 25.22% -
ROE 13.50% 8.87% 3.49% 21.15% 15.66% 11.37% 5.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 71.51 46.67 20.77 89.16 67.66 44.48 19.94 134.11%
EPS 14.45 8.96 3.70 21.78 16.13 11.14 5.03 101.95%
DPS 0.00 4.50 0.00 18.00 0.06 0.06 0.00 -
NAPS 1.07 1.01 1.06 1.03 1.03 0.98 0.99 5.31%
Adjusted Per Share Value based on latest NOSH - 138,831
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.32 6.73 2.99 12.87 9.76 6.42 2.88 133.98%
EPS 2.08 1.29 0.53 3.14 2.33 1.61 0.73 100.85%
DPS 0.00 0.65 0.00 2.60 0.01 0.01 0.00 -
NAPS 0.1544 0.1457 0.1528 0.1486 0.1486 0.1414 0.1428 5.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.44 2.45 2.40 2.40 2.58 2.13 2.10 -
P/RPS 3.41 5.25 11.56 2.69 3.81 4.79 10.53 -52.81%
P/EPS 16.89 27.34 64.86 11.02 16.00 19.12 41.75 -45.27%
EY 5.92 3.66 1.54 9.08 6.25 5.23 2.40 82.46%
DY 0.00 1.84 0.00 7.50 0.02 0.03 0.00 -
P/NAPS 2.28 2.43 2.26 2.33 2.50 2.17 2.12 4.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 25/05/10 23/02/10 20/11/09 26/08/09 26/05/09 -
Price 2.38 2.45 2.38 2.33 2.49 2.50 2.34 -
P/RPS 3.33 5.25 11.46 2.61 3.68 5.62 11.73 -56.77%
P/EPS 16.47 27.34 64.32 10.70 15.44 22.44 46.52 -49.92%
EY 6.07 3.66 1.55 9.35 6.48 4.46 2.15 99.63%
DY 0.00 1.84 0.00 7.73 0.02 0.02 0.00 -
P/NAPS 2.22 2.43 2.25 2.26 2.42 2.55 2.36 -3.99%

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