[DPHARMA] YoY 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- -6.19%
YoY- -14.35%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 79,372 44,819 40,845 29,521 36,767 34,464 32,188 16.22%
PBT 11,621 11,287 9,054 8,391 9,726 10,221 9,268 3.84%
Tax -2,998 -2,605 -2,268 -1,949 -2,205 -2,602 -2,339 4.22%
NP 8,623 8,682 6,786 6,442 7,521 7,619 6,929 3.71%
-
NP to SH 8,623 8,682 6,786 6,442 7,521 7,619 6,929 3.71%
-
Tax Rate 25.80% 23.08% 25.05% 23.23% 22.67% 25.46% 25.24% -
Total Cost 70,749 36,137 34,059 23,079 29,246 26,845 25,259 18.71%
-
Net Worth 268,509 187,531 179,017 167,991 162,353 148,494 143,023 11.06%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 268,509 187,531 179,017 167,991 162,353 148,494 143,023 11.06%
NOSH 278,959 138,912 138,773 138,836 138,763 138,779 138,857 12.32%
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 10.86% 19.37% 16.61% 21.82% 20.46% 22.11% 21.53% -
ROE 3.21% 4.63% 3.79% 3.83% 4.63% 5.13% 4.84% -
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 47.59 32.26 29.43 21.26 26.50 24.83 23.18 12.73%
EPS 5.17 6.25 4.89 4.64 5.42 5.49 4.99 0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 8.25 4.66 4.25 3.07 3.82 3.58 3.35 16.19%
EPS 0.90 0.90 0.71 0.67 0.78 0.79 0.72 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2791 0.195 0.1861 0.1746 0.1688 0.1544 0.1487 11.05%
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 5.72 9.83 8.66 11.10 7.93 9.83 11.13 -10.49%
P/EPS 52.61 50.72 52.15 50.86 38.75 44.44 51.70 0.29%
EY 1.90 1.97 1.92 1.97 2.58 2.25 1.93 -0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 5.67 9.33 8.70 10.72 7.93 9.58 10.74 -10.09%
P/EPS 52.22 48.16 52.35 49.14 38.75 43.35 49.90 0.75%
EY 1.91 2.08 1.91 2.04 2.58 2.31 2.00 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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