[DPHARMA] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 1.34%
YoY- 9.45%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 134,988 126,816 123,622 120,724 105,997 100,512 88,330 7.32%
PBT 35,995 34,460 35,047 41,837 38,511 37,551 29,362 3.45%
Tax -6,906 -7,251 -7,476 -9,988 -9,411 -10,239 -6,586 0.79%
NP 29,089 27,209 27,571 31,849 29,100 27,312 22,776 4.15%
-
NP to SH 29,089 27,209 27,571 31,849 29,100 27,312 22,776 4.15%
-
Tax Rate 19.19% 21.04% 21.33% 23.87% 24.44% 27.27% 22.43% -
Total Cost 105,899 99,607 96,051 88,875 76,897 73,200 65,554 8.31%
-
Net Worth 154,198 140,286 136,061 129,067 145,632 139,334 111,722 5.51%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 5,014 22,910 9,814 58,277 20,106 34,151 7,927 -7.34%
Div Payout % 17.24% 84.20% 35.60% 182.98% 69.10% 125.04% 34.81% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 154,198 140,286 136,061 129,067 145,632 139,334 111,722 5.51%
NOSH 138,917 138,897 138,837 138,782 138,697 139,334 131,438 0.92%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 21.55% 21.46% 22.30% 26.38% 27.45% 27.17% 25.79% -
ROE 18.86% 19.40% 20.26% 24.68% 19.98% 19.60% 20.39% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 97.17 91.30 89.04 86.99 76.42 72.14 67.20 6.33%
EPS 20.94 19.59 19.86 22.95 20.98 19.60 17.33 3.20%
DPS 3.61 16.50 7.06 42.00 14.50 24.51 6.00 -8.11%
NAPS 1.11 1.01 0.98 0.93 1.05 1.00 0.85 4.54%
Adjusted Per Share Value based on latest NOSH - 138,782
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 14.03 13.18 12.85 12.55 11.02 10.45 9.18 7.32%
EPS 3.02 2.83 2.87 3.31 3.03 2.84 2.37 4.12%
DPS 0.52 2.38 1.02 6.06 2.09 3.55 0.82 -7.30%
NAPS 0.1603 0.1458 0.1414 0.1342 0.1514 0.1448 0.1161 5.52%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.34 2.45 2.13 2.48 2.64 2.69 2.54 -
P/RPS 2.41 2.68 2.39 2.85 3.45 3.73 3.78 -7.22%
P/EPS 11.17 12.51 10.73 10.81 12.58 13.72 14.66 -4.42%
EY 8.95 8.00 9.32 9.25 7.95 7.29 6.82 4.63%
DY 1.54 6.73 3.31 16.94 5.49 9.11 2.36 -6.86%
P/NAPS 2.11 2.43 2.17 2.67 2.51 2.69 2.99 -5.64%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 24/08/10 26/08/09 26/08/08 23/08/07 23/08/06 29/08/05 -
Price 2.22 2.45 2.50 2.30 2.70 2.77 2.74 -
P/RPS 2.28 2.68 2.81 2.64 3.53 3.84 4.08 -9.23%
P/EPS 10.60 12.51 12.59 10.02 12.87 14.13 15.81 -6.44%
EY 9.43 8.00 7.94 9.98 7.77 7.08 6.32 6.89%
DY 1.63 6.73 2.82 18.26 5.37 8.85 2.19 -4.80%
P/NAPS 2.00 2.43 2.55 2.47 2.57 2.77 3.22 -7.62%

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