[DPHARMA] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 21.57%
YoY- 6.3%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 34,355 35,345 35,982 34,062 33,505 27,699 27,493 3.77%
PBT 9,037 9,292 9,790 10,968 10,784 10,468 10,456 -2.39%
Tax -2,170 -2,360 -2,484 -2,485 -2,804 -2,909 -2,709 -3.62%
NP 6,867 6,932 7,306 8,483 7,980 7,559 7,747 -1.98%
-
NP to SH 6,867 6,932 7,306 8,483 7,980 7,559 7,747 -1.98%
-
Tax Rate 24.01% 25.40% 25.37% 22.66% 26.00% 27.79% 25.91% -
Total Cost 27,488 28,413 28,676 25,579 25,525 20,140 19,746 5.66%
-
Net Worth 162,310 154,198 140,286 136,061 129,067 145,632 139,334 2.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,855 4,862 6,250 83 11,102 - 9,753 -10.96%
Div Payout % 70.71% 70.14% 85.55% 0.98% 139.13% - 125.90% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 162,310 154,198 140,286 136,061 129,067 145,632 139,334 2.57%
NOSH 138,727 138,917 138,897 138,837 138,782 138,697 139,334 -0.07%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.99% 19.61% 20.30% 24.90% 23.82% 27.29% 28.18% -
ROE 4.23% 4.50% 5.21% 6.23% 6.18% 5.19% 5.56% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.76 25.44 25.91 24.53 24.14 19.97 19.73 3.85%
EPS 4.95 4.99 5.26 6.11 5.75 5.45 5.56 -1.91%
DPS 3.50 3.50 4.50 0.06 8.00 0.00 7.00 -10.90%
NAPS 1.17 1.11 1.01 0.98 0.93 1.05 1.00 2.64%
Adjusted Per Share Value based on latest NOSH - 138,837
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.57 3.67 3.74 3.54 3.48 2.88 2.86 3.76%
EPS 0.71 0.72 0.76 0.88 0.83 0.79 0.81 -2.17%
DPS 0.50 0.51 0.65 0.01 1.15 0.00 1.01 -11.04%
NAPS 0.1687 0.1603 0.1458 0.1414 0.1342 0.1514 0.1448 2.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.23 2.34 2.45 2.13 2.48 2.64 2.69 -
P/RPS 9.00 9.20 9.46 8.68 10.27 13.22 13.63 -6.67%
P/EPS 45.05 46.89 46.58 34.86 43.13 48.44 48.38 -1.18%
EY 2.22 2.13 2.15 2.87 2.32 2.06 2.07 1.17%
DY 1.57 1.50 1.84 0.03 3.23 0.00 2.60 -8.05%
P/NAPS 1.91 2.11 2.43 2.17 2.67 2.51 2.69 -5.54%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 18/08/11 24/08/10 26/08/09 26/08/08 23/08/07 23/08/06 -
Price 2.38 2.22 2.45 2.50 2.30 2.70 2.77 -
P/RPS 9.61 8.73 9.46 10.19 9.53 13.52 14.04 -6.11%
P/EPS 48.08 44.49 46.58 40.92 40.00 49.54 49.82 -0.59%
EY 2.08 2.25 2.15 2.44 2.50 2.02 2.01 0.57%
DY 1.47 1.58 1.84 0.02 3.48 0.00 2.53 -8.64%
P/NAPS 2.03 2.00 2.43 2.55 2.47 2.57 2.77 -5.04%

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