[DPHARMA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 13.06%
YoY- 9.82%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 36,767 35,345 32,984 32,195 34,464 35,982 28,796 17.67%
PBT 9,726 9,292 7,875 8,607 10,221 9,790 6,792 27.01%
Tax -2,205 -2,360 -1,951 7 -2,602 -2,484 -1,662 20.71%
NP 7,521 6,932 5,924 8,614 7,619 7,306 5,130 29.02%
-
NP to SH 7,521 6,932 5,924 8,614 7,619 7,306 5,130 29.02%
-
Tax Rate 22.67% 25.40% 24.77% -0.08% 25.46% 25.37% 24.47% -
Total Cost 29,246 28,413 27,060 23,581 26,845 28,676 23,666 15.14%
-
Net Worth 162,353 154,198 162,320 156,744 148,494 140,286 146,967 6.85%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 4,862 - 152 - 6,250 - -
Div Payout % - 70.14% - 1.77% - 85.55% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 162,353 154,198 162,320 156,744 148,494 140,286 146,967 6.85%
NOSH 138,763 138,917 138,735 138,711 138,779 138,897 138,648 0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.46% 19.61% 17.96% 26.76% 22.11% 20.30% 17.81% -
ROE 4.63% 4.50% 3.65% 5.50% 5.13% 5.21% 3.49% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.50 25.44 23.77 23.21 24.83 25.91 20.77 17.61%
EPS 5.42 4.99 4.27 6.21 5.49 5.26 3.70 28.95%
DPS 0.00 3.50 0.00 0.11 0.00 4.50 0.00 -
NAPS 1.17 1.11 1.17 1.13 1.07 1.01 1.06 6.79%
Adjusted Per Share Value based on latest NOSH - 138,711
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.82 3.67 3.43 3.35 3.58 3.74 2.99 17.72%
EPS 0.78 0.72 0.62 0.90 0.79 0.76 0.53 29.35%
DPS 0.00 0.51 0.00 0.02 0.00 0.65 0.00 -
NAPS 0.1688 0.1603 0.1687 0.1629 0.1544 0.1458 0.1528 6.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.10 2.34 2.35 2.39 2.44 2.45 2.40 -
P/RPS 7.93 9.20 9.88 10.30 9.83 9.46 11.56 -22.20%
P/EPS 38.75 46.89 55.04 38.49 44.44 46.58 64.86 -29.04%
EY 2.58 2.13 1.82 2.60 2.25 2.15 1.54 41.01%
DY 0.00 1.50 0.00 0.05 0.00 1.84 0.00 -
P/NAPS 1.79 2.11 2.01 2.12 2.28 2.43 2.26 -14.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 18/08/11 25/05/11 23/02/11 26/11/10 24/08/10 25/05/10 -
Price 2.10 2.22 2.57 2.45 2.38 2.45 2.38 -
P/RPS 7.93 8.73 10.81 10.56 9.58 9.46 11.46 -21.74%
P/EPS 38.75 44.49 60.19 39.45 43.35 46.58 64.32 -28.64%
EY 2.58 2.25 1.66 2.53 2.31 2.15 1.55 40.40%
DY 0.00 1.58 0.00 0.04 0.00 1.84 0.00 -
P/NAPS 1.79 2.00 2.20 2.17 2.22 2.43 2.25 -14.13%

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