[DPHARMA] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 95.26%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 64,777 61,728 60,977 55,804 54,907 48,692 39,502 8.58%
PBT 16,582 20,337 20,630 21,334 20,917 16,823 14,075 2.76%
Tax -4,146 -4,877 -5,339 -5,842 -5,546 -5,253 -2,526 8.60%
NP 12,436 15,460 15,291 15,492 15,371 11,570 11,549 1.24%
-
NP to SH 12,436 15,460 15,291 15,492 15,371 11,570 11,549 1.24%
-
Tax Rate 25.00% 23.98% 25.88% 27.38% 26.51% 31.23% 17.95% -
Total Cost 52,341 46,268 45,686 40,312 39,536 37,122 27,953 11.01%
-
Net Worth 140,182 136,003 129,043 145,758 139,356 112,010 94,791 6.73%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,245 83 11,100 - 9,754 - 1,799 23.03%
Div Payout % 50.22% 0.54% 72.60% - 63.46% - 15.58% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 140,182 136,003 129,043 145,758 139,356 112,010 94,791 6.73%
NOSH 138,794 138,779 138,756 138,817 139,356 131,776 59,994 14.99%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.20% 25.05% 25.08% 27.76% 27.99% 23.76% 29.24% -
ROE 8.87% 11.37% 11.85% 10.63% 11.03% 10.33% 12.18% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 46.67 44.48 43.95 40.20 39.40 36.95 65.84 -5.57%
EPS 8.96 11.14 11.02 11.16 11.03 8.78 19.25 -11.96%
DPS 4.50 0.06 8.00 0.00 7.00 0.00 3.00 6.98%
NAPS 1.01 0.98 0.93 1.05 1.00 0.85 1.58 -7.18%
Adjusted Per Share Value based on latest NOSH - 138,697
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.73 6.42 6.34 5.80 5.71 5.06 4.11 8.56%
EPS 1.29 1.61 1.59 1.61 1.60 1.20 1.20 1.21%
DPS 0.65 0.01 1.15 0.00 1.01 0.00 0.19 22.73%
NAPS 0.1457 0.1414 0.1341 0.1515 0.1449 0.1164 0.0985 6.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.45 2.13 2.48 2.64 2.69 2.54 2.32 -
P/RPS 5.25 4.79 5.64 6.57 6.83 6.87 3.52 6.88%
P/EPS 27.34 19.12 22.50 23.66 24.39 28.93 12.05 14.62%
EY 3.66 5.23 4.44 4.23 4.10 3.46 8.30 -12.75%
DY 1.84 0.03 3.23 0.00 2.60 0.00 1.29 6.09%
P/NAPS 2.43 2.17 2.67 2.51 2.69 2.99 1.47 8.73%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 26/08/08 23/08/07 23/08/06 29/08/05 30/08/04 -
Price 2.45 2.50 2.30 2.70 2.77 2.74 2.14 -
P/RPS 5.25 5.62 5.23 6.72 7.03 7.42 3.25 8.31%
P/EPS 27.34 22.44 20.87 24.19 25.11 31.21 11.12 16.16%
EY 3.66 4.46 4.79 4.13 3.98 3.20 9.00 -13.91%
DY 1.84 0.02 3.48 0.00 2.53 0.00 1.40 4.65%
P/NAPS 2.43 2.55 2.47 2.57 2.77 3.22 1.35 10.28%

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