[DPHARMA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.7%
YoY- 10.34%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 129,092 126,816 124,896 123,765 123,399 123,622 123,065 3.23%
PBT 35,413 34,460 35,638 38,215 33,217 35,047 34,863 1.04%
Tax -7,514 -7,251 -7,252 -7,981 -7,310 -7,476 -7,795 -2.41%
NP 27,899 27,209 28,386 30,234 25,907 27,571 27,068 2.03%
-
NP to SH 27,899 27,209 28,386 30,234 25,907 27,571 27,068 2.03%
-
Tax Rate 21.22% 21.04% 20.35% 20.88% 22.01% 21.33% 22.36% -
Total Cost 101,193 99,607 96,510 93,531 97,492 96,051 95,997 3.57%
-
Net Worth 148,494 140,286 146,967 142,996 143,023 136,061 137,340 5.33%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 22,910 22,910 16,743 16,743 9,814 9,814 20,833 6.53%
Div Payout % 82.12% 84.20% 58.98% 55.38% 37.88% 35.60% 76.97% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 148,494 140,286 146,967 142,996 143,023 136,061 137,340 5.33%
NOSH 138,779 138,897 138,648 138,831 138,857 138,837 138,727 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.61% 21.46% 22.73% 24.43% 20.99% 22.30% 21.99% -
ROE 18.79% 19.40% 19.31% 21.14% 18.11% 20.26% 19.71% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 93.02 91.30 90.08 89.15 88.87 89.04 88.71 3.21%
EPS 20.10 19.59 20.47 21.78 18.66 19.86 19.51 2.00%
DPS 16.50 16.50 12.06 12.06 7.06 7.06 15.00 6.55%
NAPS 1.07 1.01 1.06 1.03 1.03 0.98 0.99 5.31%
Adjusted Per Share Value based on latest NOSH - 138,831
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.42 13.18 12.98 12.87 12.83 12.85 12.79 3.25%
EPS 2.90 2.83 2.95 3.14 2.69 2.87 2.81 2.12%
DPS 2.38 2.38 1.74 1.74 1.02 1.02 2.17 6.34%
NAPS 0.1544 0.1458 0.1528 0.1487 0.1487 0.1414 0.1428 5.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.44 2.45 2.40 2.40 2.58 2.13 2.10 -
P/RPS 2.62 2.68 2.66 2.69 2.90 2.39 2.37 6.90%
P/EPS 12.14 12.51 11.72 11.02 13.83 10.73 10.76 8.36%
EY 8.24 8.00 8.53 9.07 7.23 9.32 9.29 -7.67%
DY 6.76 6.73 5.03 5.03 2.74 3.31 7.14 -3.57%
P/NAPS 2.28 2.43 2.26 2.33 2.50 2.17 2.12 4.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 25/05/10 23/02/10 20/11/09 26/08/09 26/05/09 -
Price 2.38 2.45 2.38 2.33 2.49 2.50 2.34 -
P/RPS 2.56 2.68 2.64 2.61 2.80 2.81 2.64 -2.02%
P/EPS 11.84 12.51 11.62 10.70 13.35 12.59 11.99 -0.83%
EY 8.45 8.00 8.60 9.35 7.49 7.94 8.34 0.87%
DY 6.93 6.73 5.07 5.18 2.84 2.82 6.41 5.33%
P/NAPS 2.22 2.43 2.25 2.26 2.42 2.55 2.36 -3.99%

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