[DPHARMA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -0.85%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 121,954 109,892 115,551 111,309 111,608 112,420 105,100 10.43%
PBT 41,260 39,384 42,587 41,544 42,668 43,468 38,094 5.47%
Tax -10,678 -10,136 -10,544 -10,822 -11,684 -11,732 -9,115 11.13%
NP 30,582 29,248 32,043 30,721 30,984 31,736 28,979 3.65%
-
NP to SH 30,582 29,248 32,043 30,721 30,984 31,736 28,979 3.65%
-
Tax Rate 25.88% 25.74% 24.76% 26.05% 27.38% 26.99% 23.93% -
Total Cost 91,372 80,644 83,508 80,588 80,624 80,684 76,121 12.95%
-
Net Worth 129,043 120,710 113,794 152,681 145,758 152,576 144,270 -7.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 22,201 - 66,611 88,832 - - 29,825 -17.87%
Div Payout % 72.60% - 207.88% 289.16% - - 102.92% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 129,043 120,710 113,794 152,681 145,758 152,576 144,270 -7.17%
NOSH 138,756 138,747 138,774 138,801 138,817 138,706 138,721 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.08% 26.62% 27.73% 27.60% 27.76% 28.23% 27.57% -
ROE 23.70% 24.23% 28.16% 20.12% 21.26% 20.80% 20.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.89 79.20 83.27 80.19 80.40 81.05 75.76 10.41%
EPS 22.04 21.08 23.09 22.13 22.32 22.88 20.89 3.64%
DPS 16.00 0.00 48.00 64.00 0.00 0.00 21.50 -17.89%
NAPS 0.93 0.87 0.82 1.10 1.05 1.10 1.04 -7.18%
Adjusted Per Share Value based on latest NOSH - 138,749
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.68 11.42 12.01 11.57 11.60 11.69 10.93 10.41%
EPS 3.18 3.04 3.33 3.19 3.22 3.30 3.01 3.73%
DPS 2.31 0.00 6.92 9.23 0.00 0.00 3.10 -17.82%
NAPS 0.1341 0.1255 0.1183 0.1587 0.1515 0.1586 0.15 -7.20%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.48 2.60 2.60 2.80 2.64 2.60 2.47 -
P/RPS 2.82 3.28 3.12 3.49 3.28 3.21 3.26 -9.22%
P/EPS 11.25 12.33 11.26 12.65 11.83 11.36 11.82 -3.24%
EY 8.89 8.11 8.88 7.90 8.45 8.80 8.46 3.36%
DY 6.45 0.00 18.46 22.86 0.00 0.00 8.70 -18.10%
P/NAPS 2.67 2.99 3.17 2.55 2.51 2.36 2.38 7.97%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 21/02/08 28/11/07 23/08/07 21/05/07 22/02/07 -
Price 2.30 2.55 2.53 2.73 2.70 2.78 2.54 -
P/RPS 2.62 3.22 3.04 3.40 3.36 3.43 3.35 -15.12%
P/EPS 10.44 12.10 10.96 12.33 12.10 12.15 12.16 -9.67%
EY 9.58 8.27 9.13 8.11 8.27 8.23 8.22 10.75%
DY 6.96 0.00 18.97 23.44 0.00 0.00 8.46 -12.21%
P/NAPS 2.47 2.93 3.09 2.48 2.57 2.53 2.44 0.81%

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