[DPHARMA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -31.23%
YoY- 15.48%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,036 36,767 35,345 32,984 32,195 34,464 35,982 -5.52%
PBT 7,836 9,726 9,292 7,875 8,607 10,221 9,790 -13.75%
Tax -1,507 -2,205 -2,360 -1,951 7 -2,602 -2,484 -28.26%
NP 6,329 7,521 6,932 5,924 8,614 7,619 7,306 -9.10%
-
NP to SH 6,329 7,521 6,932 5,924 8,614 7,619 7,306 -9.10%
-
Tax Rate 19.23% 22.67% 25.40% 24.77% -0.08% 25.46% 25.37% -
Total Cost 26,707 29,246 28,413 27,060 23,581 26,845 28,676 -4.61%
-
Net Worth 163,776 162,353 154,198 162,320 156,744 148,494 140,286 10.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 20,125 - 4,862 - 152 - 6,250 117.59%
Div Payout % 317.98% - 70.14% - 1.77% - 85.55% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 163,776 162,353 154,198 162,320 156,744 148,494 140,286 10.84%
NOSH 138,793 138,763 138,917 138,735 138,711 138,779 138,897 -0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.16% 20.46% 19.61% 17.96% 26.76% 22.11% 20.30% -
ROE 3.86% 4.63% 4.50% 3.65% 5.50% 5.13% 5.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.80 26.50 25.44 23.77 23.21 24.83 25.91 -5.49%
EPS 4.56 5.42 4.99 4.27 6.21 5.49 5.26 -9.05%
DPS 14.50 0.00 3.50 0.00 0.11 0.00 4.50 117.69%
NAPS 1.18 1.17 1.11 1.17 1.13 1.07 1.01 10.89%
Adjusted Per Share Value based on latest NOSH - 138,735
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.43 3.82 3.67 3.43 3.35 3.58 3.74 -5.59%
EPS 0.66 0.78 0.72 0.62 0.90 0.79 0.76 -8.95%
DPS 2.09 0.00 0.51 0.00 0.02 0.00 0.65 117.38%
NAPS 0.1703 0.1688 0.1603 0.1687 0.1629 0.1544 0.1458 10.87%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.02 2.10 2.34 2.35 2.39 2.44 2.45 -
P/RPS 8.49 7.93 9.20 9.88 10.30 9.83 9.46 -6.93%
P/EPS 44.30 38.75 46.89 55.04 38.49 44.44 46.58 -3.28%
EY 2.26 2.58 2.13 1.82 2.60 2.25 2.15 3.37%
DY 7.18 0.00 1.50 0.00 0.05 0.00 1.84 147.24%
P/NAPS 1.71 1.79 2.11 2.01 2.12 2.28 2.43 -20.83%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 21/11/11 18/08/11 25/05/11 23/02/11 26/11/10 24/08/10 -
Price 2.12 2.10 2.22 2.57 2.45 2.38 2.45 -
P/RPS 8.91 7.93 8.73 10.81 10.56 9.58 9.46 -3.90%
P/EPS 46.49 38.75 44.49 60.19 39.45 43.35 46.58 -0.12%
EY 2.15 2.58 2.25 1.66 2.53 2.31 2.15 0.00%
DY 6.84 0.00 1.58 0.00 0.04 0.00 1.84 139.39%
P/NAPS 1.80 1.79 2.00 2.20 2.17 2.22 2.43 -18.08%

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