[DPHARMA] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -15.85%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 51,024 45,734 35,378 33,036 32,195 29,850 29,484 9.56%
PBT 13,921 9,160 9,000 7,836 8,607 8,610 3,612 25.20%
Tax 0 153 -3,002 -1,507 7 -766 -95 -
NP 13,921 9,313 5,998 6,329 8,614 7,844 3,517 25.75%
-
NP to SH 11,119 9,313 5,998 6,329 8,614 7,844 3,517 21.13%
-
Tax Rate 0.00% -1.67% 33.36% 19.23% -0.08% 8.90% 2.63% -
Total Cost 37,103 36,421 29,380 26,707 23,581 22,006 25,967 6.12%
-
Net Worth 192,951 181,818 169,359 163,776 156,744 142,996 130,671 6.70%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 20,128 18,737 14,576 20,125 152 16,659 9,730 12.87%
Div Payout % 181.02% 201.19% 243.02% 317.98% 1.77% 212.39% 276.68% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 192,951 181,818 169,359 163,776 156,744 142,996 130,671 6.70%
NOSH 138,813 138,792 138,819 138,793 138,711 138,831 139,011 -0.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 27.28% 20.36% 16.95% 19.16% 26.76% 26.28% 11.93% -
ROE 5.76% 5.12% 3.54% 3.86% 5.50% 5.49% 2.69% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 36.76 32.95 25.48 23.80 23.21 21.50 21.21 9.59%
EPS 8.01 6.71 4.32 4.56 6.21 5.65 2.53 21.16%
DPS 14.50 13.50 10.50 14.50 0.11 12.00 7.00 12.89%
NAPS 1.39 1.31 1.22 1.18 1.13 1.03 0.94 6.73%
Adjusted Per Share Value based on latest NOSH - 138,793
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.30 4.75 3.68 3.43 3.35 3.10 3.07 9.52%
EPS 1.16 0.97 0.62 0.66 0.90 0.82 0.37 20.96%
DPS 2.09 1.95 1.52 2.09 0.02 1.73 1.01 12.87%
NAPS 0.2006 0.189 0.1761 0.1703 0.1629 0.1487 0.1358 6.71%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.50 2.58 2.13 2.02 2.39 2.40 2.08 -
P/RPS 6.80 7.83 8.36 8.49 10.30 11.16 9.81 -5.92%
P/EPS 31.21 38.45 49.30 44.30 38.49 42.48 82.21 -14.90%
EY 3.20 2.60 2.03 2.26 2.60 2.35 1.22 17.42%
DY 5.80 5.23 4.93 7.18 0.05 5.00 3.37 9.46%
P/NAPS 1.80 1.97 1.75 1.71 2.12 2.33 2.21 -3.36%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 26/02/14 25/02/13 22/02/12 23/02/11 23/02/10 24/02/09 -
Price 2.92 2.60 2.17 2.12 2.45 2.33 2.20 -
P/RPS 7.94 7.89 8.51 8.91 10.56 10.84 10.37 -4.35%
P/EPS 36.45 38.75 50.22 46.49 39.45 41.24 86.96 -13.48%
EY 2.74 2.58 1.99 2.15 2.53 2.42 1.15 15.56%
DY 4.97 5.19 4.84 6.84 0.04 5.15 3.18 7.72%
P/NAPS 2.10 1.98 1.78 1.80 2.17 2.26 2.34 -1.78%

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