[DPHARMA] QoQ Annualized Quarter 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- 4.56%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 110,660 122,872 124,518 121,954 109,892 115,551 111,309 -0.38%
PBT 37,476 35,340 42,305 41,260 39,384 42,587 41,544 -6.63%
Tax -9,564 -7,937 -10,458 -10,678 -10,136 -10,544 -10,822 -7.90%
NP 27,912 27,403 31,846 30,582 29,248 32,043 30,721 -6.18%
-
NP to SH 27,912 27,403 31,846 30,582 29,248 32,043 30,721 -6.18%
-
Tax Rate 25.52% 22.46% 24.72% 25.88% 25.74% 24.76% 26.05% -
Total Cost 82,748 95,469 92,672 91,372 80,644 83,508 80,588 1.77%
-
Net Worth 137,340 130,490 137,397 129,043 120,710 113,794 152,681 -6.80%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 20,822 14,803 22,201 - 66,611 88,832 -
Div Payout % - 75.99% 46.48% 72.60% - 207.88% 289.16% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 137,340 130,490 137,397 129,043 120,710 113,794 152,681 -6.80%
NOSH 138,727 138,819 138,785 138,756 138,747 138,774 138,801 -0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 25.22% 22.30% 25.58% 25.08% 26.62% 27.73% 27.60% -
ROE 20.32% 21.00% 23.18% 23.70% 24.23% 28.16% 20.12% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 79.77 88.51 89.72 87.89 79.20 83.27 80.19 -0.34%
EPS 20.12 19.74 22.95 22.04 21.08 23.09 22.13 -6.14%
DPS 0.00 15.00 10.67 16.00 0.00 48.00 64.00 -
NAPS 0.99 0.94 0.99 0.93 0.87 0.82 1.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 138,782
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.50 12.76 12.93 12.67 11.42 12.00 11.56 -0.34%
EPS 2.90 2.85 3.31 3.18 3.04 3.33 3.19 -6.15%
DPS 0.00 2.16 1.54 2.31 0.00 6.92 9.23 -
NAPS 0.1427 0.1356 0.1427 0.1341 0.1254 0.1182 0.1586 -6.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.10 2.08 2.22 2.48 2.60 2.60 2.80 -
P/RPS 2.63 2.35 2.47 2.82 3.28 3.12 3.49 -17.17%
P/EPS 10.44 10.54 9.67 11.25 12.33 11.26 12.65 -12.00%
EY 9.58 9.49 10.34 8.89 8.11 8.88 7.90 13.70%
DY 0.00 7.21 4.80 6.45 0.00 18.46 22.86 -
P/NAPS 2.12 2.21 2.24 2.67 2.99 3.17 2.55 -11.57%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 24/02/09 19/11/08 26/08/08 21/05/08 21/02/08 28/11/07 -
Price 2.34 2.20 2.20 2.30 2.55 2.53 2.73 -
P/RPS 2.93 2.49 2.45 2.62 3.22 3.04 3.40 -9.43%
P/EPS 11.63 11.14 9.59 10.44 12.10 10.96 12.33 -3.81%
EY 8.60 8.97 10.43 9.58 8.27 9.13 8.11 3.98%
DY 0.00 6.82 4.85 6.96 0.00 18.97 23.44 -
P/NAPS 2.36 2.34 2.22 2.47 2.93 3.09 2.48 -3.24%

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