[DPHARMA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.5%
YoY- -1.29%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 34,355 36,057 33,036 36,767 35,345 32,984 32,195 4.42%
PBT 9,037 8,869 7,836 9,726 9,292 7,875 8,607 3.30%
Tax -2,170 -2,161 -1,507 -2,205 -2,360 -1,951 7 -
NP 6,867 6,708 6,329 7,521 6,932 5,924 8,614 -14.03%
-
NP to SH 6,867 6,708 6,329 7,521 6,932 5,924 8,614 -14.03%
-
Tax Rate 24.01% 24.37% 19.23% 22.67% 25.40% 24.77% -0.08% -
Total Cost 27,488 29,349 26,707 29,246 28,413 27,060 23,581 10.77%
-
Net Worth 162,310 170,824 163,776 162,353 154,198 162,320 156,744 2.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,855 - 20,125 - 4,862 - 152 908.82%
Div Payout % 70.71% - 317.98% - 70.14% - 1.77% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 162,310 170,824 163,776 162,353 154,198 162,320 156,744 2.35%
NOSH 138,727 138,881 138,793 138,763 138,917 138,735 138,711 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.99% 18.60% 19.16% 20.46% 19.61% 17.96% 26.76% -
ROE 4.23% 3.93% 3.86% 4.63% 4.50% 3.65% 5.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.76 25.96 23.80 26.50 25.44 23.77 23.21 4.40%
EPS 4.95 4.83 4.56 5.42 4.99 4.27 6.21 -14.04%
DPS 3.50 0.00 14.50 0.00 3.50 0.00 0.11 906.23%
NAPS 1.17 1.23 1.18 1.17 1.11 1.17 1.13 2.34%
Adjusted Per Share Value based on latest NOSH - 138,763
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.57 3.75 3.43 3.82 3.67 3.43 3.35 4.33%
EPS 0.71 0.70 0.66 0.78 0.72 0.62 0.90 -14.63%
DPS 0.50 0.00 2.09 0.00 0.51 0.00 0.02 756.66%
NAPS 0.1687 0.1776 0.1703 0.1688 0.1603 0.1687 0.1629 2.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.23 2.40 2.02 2.10 2.34 2.35 2.39 -
P/RPS 9.00 9.24 8.49 7.93 9.20 9.88 10.30 -8.60%
P/EPS 45.05 49.69 44.30 38.75 46.89 55.04 38.49 11.07%
EY 2.22 2.01 2.26 2.58 2.13 1.82 2.60 -10.00%
DY 1.57 0.00 7.18 0.00 1.50 0.00 0.05 897.39%
P/NAPS 1.91 1.95 1.71 1.79 2.11 2.01 2.12 -6.72%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 17/05/12 22/02/12 21/11/11 18/08/11 25/05/11 23/02/11 -
Price 2.38 2.38 2.12 2.10 2.22 2.57 2.45 -
P/RPS 9.61 9.17 8.91 7.93 8.73 10.81 10.56 -6.09%
P/EPS 48.08 49.28 46.49 38.75 44.49 60.19 39.45 14.11%
EY 2.08 2.03 2.15 2.58 2.25 1.66 2.53 -12.25%
DY 1.47 0.00 6.84 0.00 1.58 0.00 0.04 1007.79%
P/NAPS 2.03 1.93 1.80 1.79 2.00 2.20 2.17 -4.35%

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