[DPHARMA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1.22%
YoY- -13.87%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 123,765 123,399 123,622 123,065 122,873 125,457 120,724 1.66%
PBT 38,215 33,217 35,047 34,863 35,340 43,112 41,837 -5.84%
Tax -7,981 -7,310 -7,476 -7,795 -7,938 -10,218 -9,988 -13.85%
NP 30,234 25,907 27,571 27,068 27,402 32,894 31,849 -3.40%
-
NP to SH 30,234 25,907 27,571 27,068 27,402 32,894 31,849 -3.40%
-
Tax Rate 20.88% 22.01% 21.33% 22.36% 22.46% 23.70% 23.87% -
Total Cost 93,531 97,492 96,051 95,997 95,471 92,563 88,875 3.45%
-
Net Worth 142,996 143,023 136,061 137,340 130,671 137,432 129,067 7.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,743 9,814 9,814 20,833 20,833 11,102 58,277 -56.36%
Div Payout % 55.38% 37.88% 35.60% 76.97% 76.03% 33.75% 182.98% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 142,996 143,023 136,061 137,340 130,671 137,432 129,067 7.05%
NOSH 138,831 138,857 138,837 138,727 139,011 138,820 138,782 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.43% 20.99% 22.30% 21.99% 22.30% 26.22% 26.38% -
ROE 21.14% 18.11% 20.26% 19.71% 20.97% 23.93% 24.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 89.15 88.87 89.04 88.71 88.39 90.37 86.99 1.64%
EPS 21.78 18.66 19.86 19.51 19.71 23.70 22.95 -3.41%
DPS 12.06 7.06 7.06 15.00 15.00 8.00 42.00 -56.37%
NAPS 1.03 1.03 0.98 0.99 0.94 0.99 0.93 7.02%
Adjusted Per Share Value based on latest NOSH - 138,727
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.87 12.83 12.85 12.79 12.77 13.04 12.55 1.68%
EPS 3.14 2.69 2.87 2.81 2.85 3.42 3.31 -3.44%
DPS 1.74 1.02 1.02 2.17 2.17 1.15 6.06 -56.37%
NAPS 0.1487 0.1487 0.1414 0.1428 0.1358 0.1429 0.1342 7.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.40 2.58 2.13 2.10 2.08 2.22 2.48 -
P/RPS 2.69 2.90 2.39 2.37 2.35 2.46 2.85 -3.76%
P/EPS 11.02 13.83 10.73 10.76 10.55 9.37 10.81 1.28%
EY 9.07 7.23 9.32 9.29 9.48 10.67 9.25 -1.29%
DY 5.03 2.74 3.31 7.14 7.21 3.60 16.94 -55.39%
P/NAPS 2.33 2.50 2.17 2.12 2.21 2.24 2.67 -8.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 20/11/09 26/08/09 26/05/09 24/02/09 19/11/08 26/08/08 -
Price 2.33 2.49 2.50 2.34 2.20 2.20 2.30 -
P/RPS 2.61 2.80 2.81 2.64 2.49 2.43 2.64 -0.75%
P/EPS 10.70 13.35 12.59 11.99 11.16 9.28 10.02 4.46%
EY 9.35 7.49 7.94 8.34 8.96 10.77 9.98 -4.24%
DY 5.18 2.84 2.82 6.41 6.82 3.64 18.26 -56.72%
P/NAPS 2.26 2.42 2.55 2.36 2.34 2.22 2.47 -5.73%

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