[DPHARMA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 21.21%
YoY- -19.56%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 151,652 140,824 136,658 129,554 123,456 121,954 111,608 5.23%
PBT 43,926 35,812 34,332 33,164 40,674 41,260 42,668 0.48%
Tax -9,150 -8,662 -8,620 -8,292 -9,754 -10,678 -11,684 -3.98%
NP 34,776 27,150 25,712 24,872 30,920 30,582 30,984 1.94%
-
NP to SH 34,776 27,150 25,712 24,872 30,920 30,582 30,984 1.94%
-
Tax Rate 20.83% 24.19% 25.11% 25.00% 23.98% 25.88% 27.38% -
Total Cost 116,876 113,674 110,946 104,682 92,536 91,372 80,624 6.37%
-
Net Worth 187,340 162,400 154,105 140,182 136,003 129,043 145,758 4.26%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 11,101 9,716 9,718 12,491 166 22,201 - -
Div Payout % 31.92% 35.79% 37.80% 50.22% 0.54% 72.60% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 187,340 162,400 154,105 140,182 136,003 129,043 145,758 4.26%
NOSH 138,770 138,803 138,833 138,794 138,779 138,756 138,817 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 22.93% 19.28% 18.81% 19.20% 25.05% 25.08% 27.76% -
ROE 18.56% 16.72% 16.68% 17.74% 22.73% 23.70% 21.26% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 109.28 101.46 98.43 93.34 88.96 87.89 80.40 5.24%
EPS 25.06 19.56 18.52 17.92 22.28 22.04 22.32 1.94%
DPS 8.00 7.00 7.00 9.00 0.12 16.00 0.00 -
NAPS 1.35 1.17 1.11 1.01 0.98 0.93 1.05 4.27%
Adjusted Per Share Value based on latest NOSH - 138,897
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.77 14.64 14.21 13.47 12.83 12.68 11.60 5.24%
EPS 3.62 2.82 2.67 2.59 3.21 3.18 3.22 1.96%
DPS 1.15 1.01 1.01 1.30 0.02 2.31 0.00 -
NAPS 0.1948 0.1688 0.1602 0.1457 0.1414 0.1341 0.1515 4.27%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.38 2.23 2.34 2.45 2.13 2.48 2.64 -
P/RPS 2.18 2.20 2.38 2.62 2.39 2.82 3.28 -6.57%
P/EPS 9.50 11.40 12.63 13.67 9.56 11.25 11.83 -3.58%
EY 10.53 8.77 7.91 7.31 10.46 8.89 8.45 3.73%
DY 3.36 3.14 2.99 3.67 0.06 6.45 0.00 -
P/NAPS 1.76 1.91 2.11 2.43 2.17 2.67 2.51 -5.73%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 16/08/12 18/08/11 24/08/10 26/08/09 26/08/08 23/08/07 -
Price 2.44 2.38 2.22 2.45 2.50 2.30 2.70 -
P/RPS 2.23 2.35 2.26 2.62 2.81 2.62 3.36 -6.59%
P/EPS 9.74 12.17 11.99 13.67 11.22 10.44 12.10 -3.54%
EY 10.27 8.22 8.34 7.31 8.91 9.58 8.27 3.67%
DY 3.28 2.94 3.15 3.67 0.05 6.96 0.00 -
P/NAPS 1.81 2.03 2.00 2.43 2.55 2.47 2.57 -5.67%

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