[DPHARMA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -0.64%
YoY- 6.55%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 126,816 123,622 120,724 105,997 100,512 88,330 73,553 9.49%
PBT 34,460 35,047 41,837 38,511 37,551 29,362 26,203 4.66%
Tax -7,251 -7,476 -9,988 -9,411 -10,239 -6,586 -5,851 3.63%
NP 27,209 27,571 31,849 29,100 27,312 22,776 20,352 4.95%
-
NP to SH 27,209 27,571 31,849 29,100 27,312 22,776 20,352 4.95%
-
Tax Rate 21.04% 21.33% 23.87% 24.44% 27.27% 22.43% 22.33% -
Total Cost 99,607 96,051 88,875 76,897 73,200 65,554 53,201 11.01%
-
Net Worth 140,286 136,061 129,067 145,632 139,334 111,722 94,832 6.74%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 22,910 9,814 58,277 20,106 34,151 7,927 6,602 23.03%
Div Payout % 84.20% 35.60% 182.98% 69.10% 125.04% 34.81% 32.44% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 140,286 136,061 129,067 145,632 139,334 111,722 94,832 6.74%
NOSH 138,897 138,837 138,782 138,697 139,334 131,438 60,020 15.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 21.46% 22.30% 26.38% 27.45% 27.17% 25.79% 27.67% -
ROE 19.40% 20.26% 24.68% 19.98% 19.60% 20.39% 21.46% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 91.30 89.04 86.99 76.42 72.14 67.20 122.55 -4.78%
EPS 19.59 19.86 22.95 20.98 19.60 17.33 33.91 -8.73%
DPS 16.50 7.06 42.00 14.50 24.51 6.00 11.00 6.98%
NAPS 1.01 0.98 0.93 1.05 1.00 0.85 1.58 -7.18%
Adjusted Per Share Value based on latest NOSH - 138,697
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.18 12.85 12.55 11.02 10.45 9.18 7.65 9.48%
EPS 2.83 2.87 3.31 3.03 2.84 2.37 2.12 4.92%
DPS 2.38 1.02 6.06 2.09 3.55 0.82 0.69 22.90%
NAPS 0.1458 0.1414 0.1342 0.1514 0.1448 0.1161 0.0986 6.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.45 2.13 2.48 2.64 2.69 2.54 2.32 -
P/RPS 2.68 2.39 2.85 3.45 3.73 3.78 1.89 5.99%
P/EPS 12.51 10.73 10.81 12.58 13.72 14.66 6.84 10.58%
EY 8.00 9.32 9.25 7.95 7.29 6.82 14.62 -9.55%
DY 6.73 3.31 16.94 5.49 9.11 2.36 4.74 6.01%
P/NAPS 2.43 2.17 2.67 2.51 2.69 2.99 1.47 8.73%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 26/08/08 23/08/07 23/08/06 29/08/05 30/08/04 -
Price 2.45 2.50 2.30 2.70 2.77 2.74 2.14 -
P/RPS 2.68 2.81 2.64 3.53 3.84 4.08 1.75 7.35%
P/EPS 12.51 12.59 10.02 12.87 14.13 15.81 6.31 12.07%
EY 8.00 7.94 9.98 7.77 7.08 6.32 15.85 -10.76%
DY 6.73 2.82 18.26 5.37 8.85 2.19 5.14 4.59%
P/NAPS 2.43 2.55 2.47 2.57 2.77 3.22 1.35 10.28%

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