[DPHARMA] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -16.7%
YoY- -14.5%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 138,132 131,437 123,765 122,873 115,550 105,100 94,297 6.56%
PBT 34,729 35,410 38,215 35,340 42,542 38,093 33,457 0.62%
Tax -8,023 -6,741 -7,981 -7,938 -10,492 -9,115 -9,946 -3.51%
NP 26,706 28,669 30,234 27,402 32,050 28,978 23,511 2.14%
-
NP to SH 26,706 28,669 30,234 27,402 32,050 28,978 23,511 2.14%
-
Tax Rate 23.10% 19.04% 20.88% 22.46% 24.66% 23.93% 29.73% -
Total Cost 111,426 102,768 93,531 95,471 83,500 76,122 70,786 7.85%
-
Net Worth 163,776 156,744 142,996 130,671 113,827 144,213 140,811 2.54%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 24,987 6,402 16,743 20,833 47,174 29,860 24,398 0.39%
Div Payout % 93.56% 22.33% 55.38% 76.03% 147.19% 103.04% 103.77% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 163,776 156,744 142,996 130,671 113,827 144,213 140,811 2.54%
NOSH 138,793 138,711 138,831 139,011 138,813 138,666 139,417 -0.07%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.33% 21.81% 24.43% 22.30% 27.74% 27.57% 24.93% -
ROE 16.31% 18.29% 21.14% 20.97% 28.16% 20.09% 16.70% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 99.52 94.76 89.15 88.39 83.24 75.79 67.64 6.64%
EPS 19.24 20.67 21.78 19.71 23.09 20.90 16.86 2.22%
DPS 18.00 4.61 12.06 15.00 34.00 21.50 17.50 0.47%
NAPS 1.18 1.13 1.03 0.94 0.82 1.04 1.01 2.62%
Adjusted Per Share Value based on latest NOSH - 139,011
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 14.36 13.66 12.87 12.77 12.01 10.93 9.80 6.57%
EPS 2.78 2.98 3.14 2.85 3.33 3.01 2.44 2.19%
DPS 2.60 0.67 1.74 2.17 4.90 3.10 2.54 0.38%
NAPS 0.1703 0.1629 0.1487 0.1358 0.1183 0.1499 0.1464 2.55%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.02 2.39 2.40 2.08 2.60 2.47 2.30 -
P/RPS 2.03 2.52 2.69 2.35 3.12 3.26 3.40 -8.23%
P/EPS 10.50 11.56 11.02 10.55 11.26 11.82 13.64 -4.26%
EY 9.53 8.65 9.07 9.48 8.88 8.46 7.33 4.46%
DY 8.91 1.93 5.03 7.21 13.08 8.70 7.61 2.66%
P/NAPS 1.71 2.12 2.33 2.21 3.17 2.38 2.28 -4.67%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 23/02/10 24/02/09 21/02/08 22/02/07 27/02/06 -
Price 2.12 2.45 2.33 2.20 2.53 2.54 2.80 -
P/RPS 2.13 2.59 2.61 2.49 3.04 3.35 4.14 -10.48%
P/EPS 11.02 11.85 10.70 11.16 10.96 12.15 16.60 -6.59%
EY 9.08 8.44 9.35 8.96 9.13 8.23 6.02 7.08%
DY 8.49 1.88 5.18 6.82 13.44 8.46 6.25 5.23%
P/NAPS 1.80 2.17 2.26 2.34 3.09 2.44 2.77 -6.92%

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