[DPHARMA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 47.45%
YoY- -1.77%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 181,279 125,937 116,671 99,932 105,096 99,242 93,916 11.57%
PBT 32,226 32,589 31,017 26,298 26,892 26,802 29,605 1.42%
Tax -8,786 -8,014 -6,842 -6,281 -6,515 -6,747 -7,216 3.33%
NP 23,440 24,575 24,175 20,017 20,377 20,055 22,389 0.76%
-
NP to SH 23,440 24,575 24,175 20,017 20,377 20,055 22,389 0.76%
-
Tax Rate 27.26% 24.59% 22.06% 23.88% 24.23% 25.17% 24.37% -
Total Cost 157,839 101,362 92,496 79,915 84,719 79,187 71,527 14.09%
-
Net Worth 268,509 187,436 179,125 167,965 162,405 148,504 142,967 11.07%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 5,553 - - - - 83 -
Div Payout % - 22.60% - - - - 0.37% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 268,509 187,436 179,125 167,965 162,405 148,504 142,967 11.07%
NOSH 278,959 138,841 138,856 138,814 138,807 138,788 138,803 12.33%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.93% 19.51% 20.72% 20.03% 19.39% 20.21% 23.84% -
ROE 8.73% 13.11% 13.50% 11.92% 12.55% 13.50% 15.66% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 108.70 90.71 84.02 71.99 75.71 71.51 67.66 8.21%
EPS 14.04 17.70 17.41 14.42 14.68 14.45 16.13 -2.28%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 1.61 1.35 1.29 1.21 1.17 1.07 1.03 7.72%
Adjusted Per Share Value based on latest NOSH - 138,836
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.85 13.09 12.13 10.39 10.93 10.32 9.76 11.58%
EPS 2.44 2.55 2.51 2.08 2.12 2.08 2.33 0.77%
DPS 0.00 0.58 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.2791 0.1949 0.1862 0.1746 0.1688 0.1544 0.1486 11.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.72 3.17 2.55 2.36 2.10 2.44 2.58 -
P/RPS 2.50 3.49 3.03 3.28 2.77 3.41 3.81 -6.77%
P/EPS 19.35 17.91 14.65 16.37 14.31 16.89 16.00 3.21%
EY 5.17 5.58 6.83 6.11 6.99 5.92 6.25 -3.11%
DY 0.00 1.26 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 1.69 2.35 1.98 1.95 1.79 2.28 2.50 -6.31%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 21/11/14 19/11/13 23/11/12 21/11/11 26/11/10 20/11/09 -
Price 2.70 3.01 2.56 2.28 2.10 2.38 2.49 -
P/RPS 2.48 3.32 3.05 3.17 2.77 3.33 3.68 -6.36%
P/EPS 19.21 17.01 14.70 15.81 14.31 16.47 15.44 3.70%
EY 5.21 5.88 6.80 6.32 6.99 6.07 6.48 -3.56%
DY 0.00 1.33 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 1.68 2.23 1.98 1.88 1.79 2.22 2.42 -5.89%

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