[DPHARMA] QoQ 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- 13.21%
YoY- 123.03%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 34,464 35,982 28,796 29,850 32,188 34,062 27,665 15.76%
PBT 10,221 9,790 6,792 8,610 9,268 10,968 9,369 5.96%
Tax -2,602 -2,484 -1,662 -766 -2,339 -2,485 -2,391 5.79%
NP 7,619 7,306 5,130 7,844 6,929 8,483 6,978 6.02%
-
NP to SH 7,619 7,306 5,130 7,844 6,929 8,483 6,978 6.02%
-
Tax Rate 25.46% 25.37% 24.47% 8.90% 25.24% 22.66% 25.52% -
Total Cost 26,845 28,676 23,666 22,006 25,259 25,579 20,687 18.95%
-
Net Worth 148,494 140,286 146,967 142,996 143,023 136,061 137,340 5.33%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 6,250 - 16,659 - 83 - -
Div Payout % - 85.55% - 212.39% - 0.98% - -
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 148,494 140,286 146,967 142,996 143,023 136,061 137,340 5.33%
NOSH 138,779 138,897 138,648 138,831 138,857 138,837 138,727 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 22.11% 20.30% 17.81% 26.28% 21.53% 24.90% 25.22% -
ROE 5.13% 5.21% 3.49% 5.49% 4.84% 6.23% 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 24.83 25.91 20.77 21.50 23.18 24.53 19.94 15.72%
EPS 5.49 5.26 3.70 5.65 4.99 6.11 5.03 6.00%
DPS 0.00 4.50 0.00 12.00 0.00 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 3.58 3.74 2.99 3.10 3.35 3.54 2.88 15.59%
EPS 0.79 0.76 0.53 0.82 0.72 0.88 0.73 5.40%
DPS 0.00 0.65 0.00 1.73 0.00 0.01 0.00 -
NAPS 0.1544 0.1458 0.1528 0.1487 0.1487 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 9.83 9.46 11.56 11.16 11.13 8.68 10.53 -4.47%
P/EPS 44.44 46.58 64.86 42.48 51.70 34.86 41.75 4.24%
EY 2.25 2.15 1.54 2.35 1.93 2.87 2.40 -4.20%
DY 0.00 1.84 0.00 5.00 0.00 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 9.58 9.46 11.46 10.84 10.74 10.19 11.73 -12.61%
P/EPS 43.35 46.58 64.32 41.24 49.90 40.92 46.52 -4.59%
EY 2.31 2.15 1.55 2.42 2.00 2.44 2.15 4.89%
DY 0.00 1.84 0.00 5.15 0.00 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