[DPHARMA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -74.54%
YoY- -4.57%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 123,766 93,916 61,728 27,665 122,872 93,389 60,977 60.10%
PBT 38,215 29,605 20,337 9,369 35,340 31,729 20,630 50.66%
Tax -7,982 -7,216 -4,877 -2,391 -7,937 -7,844 -5,339 30.65%
NP 30,233 22,389 15,460 6,978 27,403 23,885 15,291 57.33%
-
NP to SH 30,233 22,389 15,460 6,978 27,403 23,885 15,291 57.33%
-
Tax Rate 20.89% 24.37% 23.98% 25.52% 22.46% 24.72% 25.88% -
Total Cost 93,533 71,527 46,268 20,687 95,469 69,504 45,686 61.02%
-
Net Worth 142,975 142,967 136,003 137,340 130,490 137,397 129,043 7.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 24,985 83 83 - 20,822 11,102 11,100 71.49%
Div Payout % 82.64% 0.37% 0.54% - 75.99% 46.48% 72.60% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 142,975 142,967 136,003 137,340 130,490 137,397 129,043 7.05%
NOSH 138,810 138,803 138,779 138,727 138,819 138,785 138,756 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.43% 23.84% 25.05% 25.22% 22.30% 25.58% 25.08% -
ROE 21.15% 15.66% 11.37% 5.08% 21.00% 17.38% 11.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 89.16 67.66 44.48 19.94 88.51 67.29 43.95 60.04%
EPS 21.78 16.13 11.14 5.03 19.74 17.21 11.02 57.29%
DPS 18.00 0.06 0.06 0.00 15.00 8.00 8.00 71.45%
NAPS 1.03 1.03 0.98 0.99 0.94 0.99 0.93 7.02%
Adjusted Per Share Value based on latest NOSH - 138,727
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.87 9.76 6.42 2.88 12.77 9.71 6.34 60.11%
EPS 3.14 2.33 1.61 0.73 2.85 2.48 1.59 57.21%
DPS 2.60 0.01 0.01 0.00 2.16 1.15 1.15 72.00%
NAPS 0.1486 0.1486 0.1414 0.1428 0.1357 0.1428 0.1341 7.06%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.40 2.58 2.13 2.10 2.08 2.22 2.48 -
P/RPS 2.69 3.81 4.79 10.53 2.35 3.30 5.64 -38.87%
P/EPS 11.02 16.00 19.12 41.75 10.54 12.90 22.50 -37.78%
EY 9.08 6.25 5.23 2.40 9.49 7.75 4.44 60.90%
DY 7.50 0.02 0.03 0.00 7.21 3.60 3.23 75.08%
P/NAPS 2.33 2.50 2.17 2.12 2.21 2.24 2.67 -8.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 20/11/09 26/08/09 26/05/09 24/02/09 19/11/08 26/08/08 -
Price 2.33 2.49 2.50 2.34 2.20 2.20 2.30 -
P/RPS 2.61 3.68 5.62 11.73 2.49 3.27 5.23 -37.00%
P/EPS 10.70 15.44 22.44 46.52 11.14 12.78 20.87 -35.86%
EY 9.35 6.48 4.46 2.15 8.97 7.82 4.79 55.99%
DY 7.73 0.02 0.02 0.00 6.82 3.64 3.48 69.99%
P/NAPS 2.26 2.42 2.55 2.36 2.34 2.22 2.47 -5.73%

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