[DPHARMA] YoY TTM 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- -3.93%
YoY- -9.12%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 232,663 171,671 152,048 132,969 137,291 129,092 123,399 11.14%
PBT 46,157 41,729 40,017 34,133 35,500 35,413 33,217 5.63%
Tax -8,786 -7,856 -9,845 -7,787 -6,509 -7,514 -7,310 3.11%
NP 37,371 33,873 30,172 26,346 28,991 27,899 25,907 6.29%
-
NP to SH 34,569 33,873 30,172 26,346 28,991 27,899 25,907 4.92%
-
Tax Rate 19.04% 18.83% 24.60% 22.81% 18.34% 21.22% 22.01% -
Total Cost 195,292 137,798 121,876 106,623 108,300 101,193 97,492 12.26%
-
Net Worth 268,530 187,531 179,017 167,991 162,353 148,494 143,023 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 25,710 24,291 20,128 18,318 5,014 22,910 9,814 17.40%
Div Payout % 74.38% 71.71% 66.71% 69.53% 17.30% 82.12% 37.88% -
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 268,530 187,531 179,017 167,991 162,353 148,494 143,023 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 16.06% 19.73% 19.84% 19.81% 21.12% 21.61% 20.99% -
ROE 12.87% 18.06% 16.85% 15.68% 17.86% 18.79% 18.11% -
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 139.50 123.58 109.57 95.77 98.94 93.02 88.87 7.80%
EPS 20.73 24.38 21.74 18.98 20.89 20.10 18.66 1.76%
DPS 15.42 17.50 14.50 13.20 3.61 16.50 7.06 13.89%
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 24.19 17.85 15.81 13.82 14.27 13.42 12.83 11.14%
EPS 3.59 3.52 3.14 2.74 3.01 2.90 2.69 4.92%
DPS 2.67 2.53 2.09 1.90 0.52 2.38 1.02 17.38%
NAPS 0.2792 0.195 0.1861 0.1746 0.1688 0.1544 0.1487 11.06%
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 1.95 2.57 2.33 2.46 2.12 2.62 2.90 -6.39%
P/EPS 13.12 13.00 11.73 12.44 10.05 12.14 13.83 -0.87%
EY 7.62 7.69 8.53 8.04 9.95 8.24 7.23 0.87%
DY 5.67 5.52 5.69 5.59 1.72 6.76 2.74 12.87%
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 1.94 2.44 2.34 2.38 2.12 2.56 2.80 -5.92%
P/EPS 13.03 12.34 11.77 12.01 10.05 11.84 13.35 -0.40%
EY 7.68 8.10 8.49 8.32 9.95 8.45 7.49 0.41%
DY 5.71 5.81 5.66 5.79 1.72 6.93 2.84 12.33%
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