[DPHARMA] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 48.73%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 99,242 93,916 93,389 83,482 81,125 71,402 58,036 9.34%
PBT 26,802 29,605 31,729 31,158 30,602 25,040 20,241 4.78%
Tax -6,747 -7,216 -7,844 -8,117 -7,864 -7,510 -3,339 12.43%
NP 20,055 22,389 23,885 23,041 22,738 17,530 16,902 2.89%
-
NP to SH 20,055 22,389 23,885 23,041 22,738 17,530 16,902 2.89%
-
Tax Rate 25.17% 24.37% 24.72% 26.05% 25.70% 29.99% 16.50% -
Total Cost 79,187 71,527 69,504 60,441 58,387 53,872 41,134 11.52%
-
Net Worth 148,504 142,967 137,397 152,681 139,411 127,298 97,714 7.22%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 83 11,102 66,624 9,758 - 3,961 -
Div Payout % - 0.37% 46.48% 289.16% 42.92% - 23.44% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 148,504 142,967 137,397 152,681 139,411 127,298 97,714 7.22%
NOSH 138,788 138,803 138,785 138,801 139,411 132,602 132,046 0.83%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 20.21% 23.84% 25.58% 27.60% 28.03% 24.55% 29.12% -
ROE 13.50% 15.66% 17.38% 15.09% 16.31% 13.77% 17.30% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 71.51 67.66 67.29 60.15 58.19 53.85 43.95 8.44%
EPS 14.45 16.13 17.21 16.60 16.31 13.22 12.80 2.04%
DPS 0.00 0.06 8.00 48.00 7.00 0.00 3.00 -
NAPS 1.07 1.03 0.99 1.10 1.00 0.96 0.74 6.33%
Adjusted Per Share Value based on latest NOSH - 138,749
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.32 9.76 9.71 8.68 8.43 7.42 6.03 9.36%
EPS 2.08 2.33 2.48 2.40 2.36 1.82 1.76 2.82%
DPS 0.00 0.01 1.15 6.93 1.01 0.00 0.41 -
NAPS 0.1544 0.1486 0.1428 0.1587 0.1449 0.1323 0.1016 7.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.44 2.58 2.22 2.80 2.68 2.77 2.07 -
P/RPS 3.41 3.81 3.30 4.66 4.61 5.14 4.71 -5.23%
P/EPS 16.89 16.00 12.90 16.87 16.43 20.95 16.17 0.72%
EY 5.92 6.25 7.75 5.93 6.09 4.77 6.18 -0.71%
DY 0.00 0.02 3.60 17.14 2.61 0.00 1.45 -
P/NAPS 2.28 2.50 2.24 2.55 2.68 2.89 2.80 -3.36%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 19/11/08 28/11/07 22/11/06 22/11/05 29/12/04 -
Price 2.38 2.49 2.20 2.73 2.62 2.55 2.00 -
P/RPS 3.33 3.68 3.27 4.54 4.50 4.74 4.55 -5.06%
P/EPS 16.47 15.44 12.78 16.45 16.06 19.29 15.63 0.87%
EY 6.07 6.48 7.82 6.08 6.23 5.18 6.40 -0.87%
DY 0.00 0.02 3.64 17.58 2.67 0.00 1.50 -
P/NAPS 2.22 2.42 2.22 2.48 2.62 2.66 2.70 -3.20%

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