[DPHARMA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 4.14%
YoY- 3.66%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 123,456 110,660 122,872 124,518 121,954 109,892 115,551 4.51%
PBT 40,674 37,476 35,340 42,305 41,260 39,384 42,587 -3.02%
Tax -9,754 -9,564 -7,937 -10,458 -10,678 -10,136 -10,544 -5.06%
NP 30,920 27,912 27,403 31,846 30,582 29,248 32,043 -2.35%
-
NP to SH 30,920 27,912 27,403 31,846 30,582 29,248 32,043 -2.35%
-
Tax Rate 23.98% 25.52% 22.46% 24.72% 25.88% 25.74% 24.76% -
Total Cost 92,536 82,748 95,469 92,672 91,372 80,644 83,508 7.09%
-
Net Worth 136,003 137,340 130,490 137,397 129,043 120,710 113,794 12.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 166 - 20,822 14,803 22,201 - 66,611 -98.16%
Div Payout % 0.54% - 75.99% 46.48% 72.60% - 207.88% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 136,003 137,340 130,490 137,397 129,043 120,710 113,794 12.63%
NOSH 138,779 138,727 138,819 138,785 138,756 138,747 138,774 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 25.05% 25.22% 22.30% 25.58% 25.08% 26.62% 27.73% -
ROE 22.73% 20.32% 21.00% 23.18% 23.70% 24.23% 28.16% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 88.96 79.77 88.51 89.72 87.89 79.20 83.27 4.50%
EPS 22.28 20.12 19.74 22.95 22.04 21.08 23.09 -2.35%
DPS 0.12 0.00 15.00 10.67 16.00 0.00 48.00 -98.16%
NAPS 0.98 0.99 0.94 0.99 0.93 0.87 0.82 12.63%
Adjusted Per Share Value based on latest NOSH - 138,820
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.82 11.50 12.76 12.93 12.67 11.42 12.00 4.50%
EPS 3.21 2.90 2.85 3.31 3.18 3.04 3.33 -2.41%
DPS 0.02 0.00 2.16 1.54 2.31 0.00 6.92 -97.97%
NAPS 0.1413 0.1427 0.1356 0.1427 0.1341 0.1254 0.1182 12.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.13 2.10 2.08 2.22 2.48 2.60 2.60 -
P/RPS 2.39 2.63 2.35 2.47 2.82 3.28 3.12 -16.29%
P/EPS 9.56 10.44 10.54 9.67 11.25 12.33 11.26 -10.34%
EY 10.46 9.58 9.49 10.34 8.89 8.11 8.88 11.54%
DY 0.06 0.00 7.21 4.80 6.45 0.00 18.46 -97.81%
P/NAPS 2.17 2.12 2.21 2.24 2.67 2.99 3.17 -22.34%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 24/02/09 19/11/08 26/08/08 21/05/08 21/02/08 -
Price 2.50 2.34 2.20 2.20 2.30 2.55 2.53 -
P/RPS 2.81 2.93 2.49 2.45 2.62 3.22 3.04 -5.11%
P/EPS 11.22 11.63 11.14 9.59 10.44 12.10 10.96 1.57%
EY 8.91 8.60 8.97 10.43 9.58 8.27 9.13 -1.61%
DY 0.05 0.00 6.82 4.85 6.96 0.00 18.97 -98.09%
P/NAPS 2.55 2.36 2.34 2.22 2.47 2.93 3.09 -12.02%

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