[DPHARMA] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.86%
YoY- -13.43%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 124,896 123,765 123,399 123,622 123,065 122,873 125,457 -0.29%
PBT 35,638 38,215 33,217 35,047 34,863 35,340 43,112 -11.93%
Tax -7,252 -7,981 -7,310 -7,476 -7,795 -7,938 -10,218 -20.45%
NP 28,386 30,234 25,907 27,571 27,068 27,402 32,894 -9.36%
-
NP to SH 28,386 30,234 25,907 27,571 27,068 27,402 32,894 -9.36%
-
Tax Rate 20.35% 20.88% 22.01% 21.33% 22.36% 22.46% 23.70% -
Total Cost 96,510 93,531 97,492 96,051 95,997 95,471 92,563 2.82%
-
Net Worth 146,967 142,996 143,023 136,061 137,340 130,671 137,432 4.57%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 16,743 16,743 9,814 9,814 20,833 20,833 11,102 31.54%
Div Payout % 58.98% 55.38% 37.88% 35.60% 76.97% 76.03% 33.75% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 146,967 142,996 143,023 136,061 137,340 130,671 137,432 4.57%
NOSH 138,648 138,831 138,857 138,837 138,727 139,011 138,820 -0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 22.73% 24.43% 20.99% 22.30% 21.99% 22.30% 26.22% -
ROE 19.31% 21.14% 18.11% 20.26% 19.71% 20.97% 23.93% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 90.08 89.15 88.87 89.04 88.71 88.39 90.37 -0.21%
EPS 20.47 21.78 18.66 19.86 19.51 19.71 23.70 -9.31%
DPS 12.06 12.06 7.06 7.06 15.00 15.00 8.00 31.50%
NAPS 1.06 1.03 1.03 0.98 0.99 0.94 0.99 4.66%
Adjusted Per Share Value based on latest NOSH - 138,837
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.98 12.87 12.83 12.85 12.79 12.77 13.04 -0.30%
EPS 2.95 3.14 2.69 2.87 2.81 2.85 3.42 -9.39%
DPS 1.74 1.74 1.02 1.02 2.17 2.17 1.15 31.82%
NAPS 0.1528 0.1487 0.1487 0.1414 0.1428 0.1358 0.1429 4.57%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.40 2.40 2.58 2.13 2.10 2.08 2.22 -
P/RPS 2.66 2.69 2.90 2.39 2.37 2.35 2.46 5.35%
P/EPS 11.72 11.02 13.83 10.73 10.76 10.55 9.37 16.10%
EY 8.53 9.07 7.23 9.32 9.29 9.48 10.67 -13.87%
DY 5.03 5.03 2.74 3.31 7.14 7.21 3.60 25.00%
P/NAPS 2.26 2.33 2.50 2.17 2.12 2.21 2.24 0.59%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 20/11/09 26/08/09 26/05/09 24/02/09 19/11/08 -
Price 2.38 2.33 2.49 2.50 2.34 2.20 2.20 -
P/RPS 2.64 2.61 2.80 2.81 2.64 2.49 2.43 5.68%
P/EPS 11.62 10.70 13.35 12.59 11.99 11.16 9.28 16.18%
EY 8.60 9.35 7.49 7.94 8.34 8.96 10.77 -13.94%
DY 5.07 5.18 2.84 2.82 6.41 6.82 3.64 24.74%
P/NAPS 2.25 2.26 2.42 2.55 2.36 2.34 2.22 0.89%

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