[DPHARMA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.7%
YoY- 10.34%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 135,311 138,132 131,437 123,765 122,873 115,550 105,100 4.29%
PBT 35,297 34,729 35,410 38,215 35,340 42,542 38,093 -1.26%
Tax -9,282 -8,023 -6,741 -7,981 -7,938 -10,492 -9,115 0.30%
NP 26,015 26,706 28,669 30,234 27,402 32,050 28,978 -1.78%
-
NP to SH 26,015 26,706 28,669 30,234 27,402 32,050 28,978 -1.78%
-
Tax Rate 26.30% 23.10% 19.04% 20.88% 22.46% 24.66% 23.93% -
Total Cost 109,296 111,426 102,768 93,531 95,471 83,500 76,122 6.20%
-
Net Worth 169,359 163,776 156,744 142,996 130,671 113,827 144,213 2.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 19,431 24,987 6,402 16,743 20,833 47,174 29,860 -6.90%
Div Payout % 74.69% 93.56% 22.33% 55.38% 76.03% 147.19% 103.04% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 169,359 163,776 156,744 142,996 130,671 113,827 144,213 2.71%
NOSH 138,819 138,793 138,711 138,831 139,011 138,813 138,666 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.23% 19.33% 21.81% 24.43% 22.30% 27.74% 27.57% -
ROE 15.36% 16.31% 18.29% 21.14% 20.97% 28.16% 20.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 97.47 99.52 94.76 89.15 88.39 83.24 75.79 4.27%
EPS 18.74 19.24 20.67 21.78 19.71 23.09 20.90 -1.80%
DPS 14.00 18.00 4.61 12.06 15.00 34.00 21.50 -6.89%
NAPS 1.22 1.18 1.13 1.03 0.94 0.82 1.04 2.69%
Adjusted Per Share Value based on latest NOSH - 138,831
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.07 14.36 13.66 12.87 12.77 12.01 10.93 4.29%
EPS 2.70 2.78 2.98 3.14 2.85 3.33 3.01 -1.79%
DPS 2.02 2.60 0.67 1.74 2.17 4.90 3.10 -6.88%
NAPS 0.1761 0.1703 0.1629 0.1487 0.1358 0.1183 0.1499 2.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.13 2.02 2.39 2.40 2.08 2.60 2.47 -
P/RPS 2.19 2.03 2.52 2.69 2.35 3.12 3.26 -6.40%
P/EPS 11.37 10.50 11.56 11.02 10.55 11.26 11.82 -0.64%
EY 8.80 9.53 8.65 9.07 9.48 8.88 8.46 0.65%
DY 6.57 8.91 1.93 5.03 7.21 13.08 8.70 -4.56%
P/NAPS 1.75 1.71 2.12 2.33 2.21 3.17 2.38 -4.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 22/02/12 23/02/11 23/02/10 24/02/09 21/02/08 22/02/07 -
Price 2.17 2.12 2.45 2.33 2.20 2.53 2.54 -
P/RPS 2.23 2.13 2.59 2.61 2.49 3.04 3.35 -6.55%
P/EPS 11.58 11.02 11.85 10.70 11.16 10.96 12.15 -0.79%
EY 8.64 9.08 8.44 9.35 8.96 9.13 8.23 0.81%
DY 6.45 8.49 1.88 5.18 6.82 13.44 8.46 -4.41%
P/NAPS 1.78 1.80 2.17 2.26 2.34 3.09 2.44 -5.11%

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