[DPHARMA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.88%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 135,310 99,932 70,412 36,057 138,132 105,096 68,329 57.36%
PBT 35,298 26,298 17,906 8,869 34,728 26,892 17,166 61.35%
Tax -9,284 -6,281 -4,331 -2,161 -8,023 -6,515 -4,310 66.40%
NP 26,014 20,017 13,575 6,708 26,705 20,377 12,856 59.63%
-
NP to SH 26,014 20,017 13,575 6,708 26,705 20,377 12,856 59.63%
-
Tax Rate 26.30% 23.88% 24.19% 24.37% 23.10% 24.23% 25.11% -
Total Cost 109,296 79,915 56,837 29,349 111,427 84,719 55,473 56.83%
-
Net Worth 169,354 167,965 162,400 170,824 163,783 162,405 154,105 6.46%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 19,434 - 4,858 - 24,983 - 4,859 150.91%
Div Payout % 74.71% - 35.79% - 93.56% - 37.80% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 169,354 167,965 162,400 170,824 163,783 162,405 154,105 6.46%
NOSH 138,815 138,814 138,803 138,881 138,799 138,807 138,833 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 19.23% 20.03% 19.28% 18.60% 19.33% 19.39% 18.81% -
ROE 15.36% 11.92% 8.36% 3.93% 16.31% 12.55% 8.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 97.47 71.99 50.73 25.96 99.52 75.71 49.22 57.36%
EPS 18.74 14.42 9.78 4.83 19.24 14.68 9.26 59.65%
DPS 14.00 0.00 3.50 0.00 18.00 0.00 3.50 150.92%
NAPS 1.22 1.21 1.17 1.23 1.18 1.17 1.11 6.47%
Adjusted Per Share Value based on latest NOSH - 138,881
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.07 10.39 7.32 3.75 14.36 10.93 7.10 57.44%
EPS 2.70 2.08 1.41 0.70 2.78 2.12 1.34 59.19%
DPS 2.02 0.00 0.51 0.00 2.60 0.00 0.51 149.29%
NAPS 0.1761 0.1746 0.1688 0.1776 0.1703 0.1688 0.1602 6.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.13 2.36 2.23 2.40 2.02 2.10 2.34 -
P/RPS 2.19 3.28 4.40 9.24 2.03 2.77 4.75 -40.17%
P/EPS 11.37 16.37 22.80 49.69 10.50 14.31 25.27 -41.13%
EY 8.80 6.11 4.39 2.01 9.52 6.99 3.96 69.87%
DY 6.57 0.00 1.57 0.00 8.91 0.00 1.50 166.50%
P/NAPS 1.75 1.95 1.91 1.95 1.71 1.79 2.11 -11.67%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 23/11/12 16/08/12 17/05/12 22/02/12 21/11/11 18/08/11 -
Price 2.17 2.28 2.38 2.38 2.12 2.10 2.22 -
P/RPS 2.23 3.17 4.69 9.17 2.13 2.77 4.51 -37.33%
P/EPS 11.58 15.81 24.34 49.28 11.02 14.31 23.97 -38.29%
EY 8.64 6.32 4.11 2.03 9.08 6.99 4.17 62.16%
DY 6.45 0.00 1.47 0.00 8.49 0.00 1.58 154.34%
P/NAPS 1.78 1.88 2.03 1.93 1.80 1.79 2.00 -7.44%

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