[DPHARMA] YoY Annualized Quarter 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- -13.95%
YoY- -14.48%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 138,132 131,437 123,766 122,872 115,551 105,100 94,298 6.56%
PBT 34,728 35,408 38,215 35,340 42,587 38,094 33,459 0.62%
Tax -8,023 -6,739 -7,982 -7,937 -10,544 -9,115 -9,946 -3.51%
NP 26,705 28,669 30,233 27,403 32,043 28,979 23,513 2.14%
-
NP to SH 26,705 28,669 30,233 27,403 32,043 28,979 23,513 2.14%
-
Tax Rate 23.10% 19.03% 20.89% 22.46% 24.76% 23.93% 29.73% -
Total Cost 111,427 102,768 93,533 95,469 83,508 76,121 70,785 7.85%
-
Net Worth 163,783 156,881 142,975 130,490 113,794 144,270 135,388 3.22%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 24,983 222 24,985 20,822 66,611 29,825 23,458 1.05%
Div Payout % 93.56% 0.77% 82.64% 75.99% 207.88% 102.92% 99.77% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 163,783 156,881 142,975 130,490 113,794 144,270 135,388 3.22%
NOSH 138,799 138,832 138,810 138,819 138,774 138,721 134,047 0.58%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.33% 21.81% 24.43% 22.30% 27.73% 27.57% 24.93% -
ROE 16.31% 18.27% 21.15% 21.00% 28.16% 20.09% 17.37% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 99.52 94.67 89.16 88.51 83.27 75.76 70.35 5.94%
EPS 19.24 20.65 21.78 19.74 23.09 20.89 17.54 1.55%
DPS 18.00 0.16 18.00 15.00 48.00 21.50 17.50 0.47%
NAPS 1.18 1.13 1.03 0.94 0.82 1.04 1.01 2.62%
Adjusted Per Share Value based on latest NOSH - 139,011
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 14.36 13.66 12.87 12.77 12.01 10.93 9.80 6.57%
EPS 2.78 2.98 3.14 2.85 3.33 3.01 2.44 2.19%
DPS 2.60 0.02 2.60 2.16 6.92 3.10 2.44 1.06%
NAPS 0.1703 0.1631 0.1486 0.1357 0.1183 0.15 0.1407 3.23%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.02 2.39 2.40 2.08 2.60 2.47 2.30 -
P/RPS 2.03 2.52 2.69 2.35 3.12 3.26 3.27 -7.63%
P/EPS 10.50 11.57 11.02 10.54 11.26 11.82 13.11 -3.63%
EY 9.52 8.64 9.08 9.49 8.88 8.46 7.63 3.75%
DY 8.91 0.07 7.50 7.21 18.46 8.70 7.61 2.66%
P/NAPS 1.71 2.12 2.33 2.21 3.17 2.38 2.28 -4.67%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 23/02/10 24/02/09 21/02/08 22/02/07 27/02/06 -
Price 2.12 2.45 2.33 2.20 2.53 2.54 2.80 -
P/RPS 2.13 2.59 2.61 2.49 3.04 3.35 3.98 -9.89%
P/EPS 11.02 11.86 10.70 11.14 10.96 12.16 15.96 -5.98%
EY 9.08 8.43 9.35 8.97 9.13 8.22 6.26 6.39%
DY 8.49 0.07 7.73 6.82 18.97 8.46 6.25 5.23%
P/NAPS 1.80 2.17 2.26 2.34 3.09 2.44 2.77 -6.92%

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