[DPHARMA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -16.7%
YoY- -14.5%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 123,399 123,622 123,065 122,873 125,457 120,724 114,918 4.85%
PBT 33,217 35,047 34,863 35,340 43,112 41,837 41,521 -13.81%
Tax -7,310 -7,476 -7,795 -7,938 -10,218 -9,988 -10,093 -19.33%
NP 25,907 27,571 27,068 27,402 32,894 31,849 31,428 -12.07%
-
NP to SH 25,907 27,571 27,068 27,402 32,894 31,849 31,428 -12.07%
-
Tax Rate 22.01% 21.33% 22.36% 22.46% 23.70% 23.87% 24.31% -
Total Cost 97,492 96,051 95,997 95,471 92,563 88,875 83,490 10.87%
-
Net Worth 143,023 136,061 137,340 130,671 137,432 129,067 120,710 11.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,814 9,814 20,833 20,833 11,102 58,277 47,174 -64.85%
Div Payout % 37.88% 35.60% 76.97% 76.03% 33.75% 182.98% 150.11% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 143,023 136,061 137,340 130,671 137,432 129,067 120,710 11.96%
NOSH 138,857 138,837 138,727 139,011 138,820 138,782 138,747 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.99% 22.30% 21.99% 22.30% 26.22% 26.38% 27.35% -
ROE 18.11% 20.26% 19.71% 20.97% 23.93% 24.68% 26.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 88.87 89.04 88.71 88.39 90.37 86.99 82.83 4.79%
EPS 18.66 19.86 19.51 19.71 23.70 22.95 22.65 -12.10%
DPS 7.06 7.06 15.00 15.00 8.00 42.00 34.00 -64.90%
NAPS 1.03 0.98 0.99 0.94 0.99 0.93 0.87 11.90%
Adjusted Per Share Value based on latest NOSH - 139,011
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.83 12.85 12.79 12.77 13.04 12.55 11.95 4.84%
EPS 2.69 2.87 2.81 2.85 3.42 3.31 3.27 -12.19%
DPS 1.02 1.02 2.17 2.17 1.15 6.06 4.90 -64.84%
NAPS 0.1487 0.1414 0.1428 0.1358 0.1429 0.1342 0.1255 11.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.58 2.13 2.10 2.08 2.22 2.48 2.60 -
P/RPS 2.90 2.39 2.37 2.35 2.46 2.85 3.14 -5.15%
P/EPS 13.83 10.73 10.76 10.55 9.37 10.81 11.48 13.20%
EY 7.23 9.32 9.29 9.48 10.67 9.25 8.71 -11.66%
DY 2.74 3.31 7.14 7.21 3.60 16.94 13.08 -64.69%
P/NAPS 2.50 2.17 2.12 2.21 2.24 2.67 2.99 -11.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 26/08/09 26/05/09 24/02/09 19/11/08 26/08/08 21/05/08 -
Price 2.49 2.50 2.34 2.20 2.20 2.30 2.55 -
P/RPS 2.80 2.81 2.64 2.49 2.43 2.64 3.08 -6.15%
P/EPS 13.35 12.59 11.99 11.16 9.28 10.02 11.26 12.00%
EY 7.49 7.94 8.34 8.96 10.77 9.98 8.88 -10.71%
DY 2.84 2.82 6.41 6.82 3.64 18.26 13.33 -64.29%
P/NAPS 2.42 2.55 2.36 2.34 2.22 2.47 2.93 -11.95%

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