[DPHARMA] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -15.85%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 29,521 34,355 36,057 33,036 36,767 35,345 32,984 -7.10%
PBT 8,391 9,037 8,869 7,836 9,726 9,292 7,875 4.30%
Tax -1,949 -2,170 -2,161 -1,507 -2,205 -2,360 -1,951 -0.06%
NP 6,442 6,867 6,708 6,329 7,521 6,932 5,924 5.73%
-
NP to SH 6,442 6,867 6,708 6,329 7,521 6,932 5,924 5.73%
-
Tax Rate 23.23% 24.01% 24.37% 19.23% 22.67% 25.40% 24.77% -
Total Cost 23,079 27,488 29,349 26,707 29,246 28,413 27,060 -10.03%
-
Net Worth 167,991 162,310 170,824 163,776 162,353 154,198 162,320 2.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 4,855 - 20,125 - 4,862 - -
Div Payout % - 70.71% - 317.98% - 70.14% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 167,991 162,310 170,824 163,776 162,353 154,198 162,320 2.30%
NOSH 138,836 138,727 138,881 138,793 138,763 138,917 138,735 0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 21.82% 19.99% 18.60% 19.16% 20.46% 19.61% 17.96% -
ROE 3.83% 4.23% 3.93% 3.86% 4.63% 4.50% 3.65% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.26 24.76 25.96 23.80 26.50 25.44 23.77 -7.15%
EPS 4.64 4.95 4.83 4.56 5.42 4.99 4.27 5.68%
DPS 0.00 3.50 0.00 14.50 0.00 3.50 0.00 -
NAPS 1.21 1.17 1.23 1.18 1.17 1.11 1.17 2.26%
Adjusted Per Share Value based on latest NOSH - 138,793
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.07 3.57 3.75 3.43 3.82 3.67 3.43 -7.10%
EPS 0.67 0.71 0.70 0.66 0.78 0.72 0.62 5.29%
DPS 0.00 0.50 0.00 2.09 0.00 0.51 0.00 -
NAPS 0.1746 0.1687 0.1776 0.1703 0.1688 0.1603 0.1687 2.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.36 2.23 2.40 2.02 2.10 2.34 2.35 -
P/RPS 11.10 9.00 9.24 8.49 7.93 9.20 9.88 8.04%
P/EPS 50.86 45.05 49.69 44.30 38.75 46.89 55.04 -5.11%
EY 1.97 2.22 2.01 2.26 2.58 2.13 1.82 5.40%
DY 0.00 1.57 0.00 7.18 0.00 1.50 0.00 -
P/NAPS 1.95 1.91 1.95 1.71 1.79 2.11 2.01 -1.99%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 16/08/12 17/05/12 22/02/12 21/11/11 18/08/11 25/05/11 -
Price 2.28 2.38 2.38 2.12 2.10 2.22 2.57 -
P/RPS 10.72 9.61 9.17 8.91 7.93 8.73 10.81 -0.55%
P/EPS 49.14 48.08 49.28 46.49 38.75 44.49 60.19 -12.61%
EY 2.04 2.08 2.03 2.15 2.58 2.25 1.66 14.68%
DY 0.00 1.47 0.00 6.84 0.00 1.58 0.00 -
P/NAPS 1.88 2.03 1.93 1.80 1.79 2.00 2.20 -9.92%

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