[DPHARMA] QoQ TTM 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- 2.77%
YoY- 3.79%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 138,132 137,291 134,988 135,625 131,437 129,092 126,816 5.84%
PBT 34,729 35,500 35,995 36,493 35,410 35,413 34,460 0.51%
Tax -8,023 -6,509 -6,906 -7,030 -6,741 -7,514 -7,251 6.95%
NP 26,706 28,991 29,089 29,463 28,669 27,899 27,209 -1.23%
-
NP to SH 26,706 28,991 29,089 29,463 28,669 27,899 27,209 -1.23%
-
Tax Rate 23.10% 18.34% 19.19% 19.26% 19.04% 21.22% 21.04% -
Total Cost 111,426 108,300 105,899 106,162 102,768 101,193 99,607 7.73%
-
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 24,987 5,014 5,014 6,402 6,402 22,910 22,910 5.93%
Div Payout % 93.56% 17.30% 17.24% 21.73% 22.33% 82.12% 84.20% -
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 19.33% 21.12% 21.55% 21.72% 21.81% 21.61% 21.46% -
ROE 16.31% 17.86% 18.86% 18.15% 18.29% 18.79% 19.40% -
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 99.52 98.94 97.17 97.76 94.76 93.02 91.30 5.89%
EPS 19.24 20.89 20.94 21.24 20.67 20.10 19.59 -1.19%
DPS 18.00 3.61 3.61 4.61 4.61 16.50 16.50 5.95%
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 14.36 14.27 14.03 14.10 13.66 13.42 13.18 5.86%
EPS 2.78 3.01 3.02 3.06 2.98 2.90 2.83 -1.17%
DPS 2.60 0.52 0.52 0.67 0.67 2.38 2.38 6.05%
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 2.03 2.12 2.41 2.40 2.52 2.62 2.68 -16.86%
P/EPS 10.50 10.05 11.17 11.07 11.56 12.14 12.51 -10.99%
EY 9.53 9.95 8.95 9.04 8.65 8.24 8.00 12.33%
DY 8.91 1.72 1.54 1.96 1.93 6.76 6.73 20.50%
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 2.13 2.12 2.28 2.63 2.59 2.56 2.68 -14.16%
P/EPS 11.02 10.05 10.60 12.10 11.85 11.84 12.51 -8.08%
EY 9.08 9.95 9.43 8.26 8.44 8.45 8.00 8.78%
DY 8.49 1.72 1.63 1.79 1.88 6.93 6.73 16.70%
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