[DPHARMA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.51%
YoY- -10.42%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 136,658 131,936 131,437 132,322 129,554 115,184 123,766 6.84%
PBT 34,332 31,500 35,408 35,736 33,164 27,168 38,215 -6.91%
Tax -8,620 -7,804 -6,739 -8,996 -8,292 -6,648 -7,982 5.27%
NP 25,712 23,696 28,669 26,740 24,872 20,520 30,233 -10.26%
-
NP to SH 25,712 23,696 28,669 26,740 24,872 20,520 30,233 -10.26%
-
Tax Rate 25.11% 24.77% 19.03% 25.17% 25.00% 24.47% 20.89% -
Total Cost 110,946 108,240 102,768 105,582 104,682 94,664 93,533 12.09%
-
Net Worth 154,105 162,320 156,881 148,504 140,182 146,967 142,975 5.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,718 - 222 - 12,491 - 24,985 -46.80%
Div Payout % 37.80% - 0.77% - 50.22% - 82.64% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 154,105 162,320 156,881 148,504 140,182 146,967 142,975 5.13%
NOSH 138,833 138,735 138,832 138,788 138,794 138,648 138,810 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.81% 17.96% 21.81% 20.21% 19.20% 17.81% 24.43% -
ROE 16.68% 14.60% 18.27% 18.01% 17.74% 13.96% 21.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 98.43 95.10 94.67 95.34 93.34 83.08 89.16 6.83%
EPS 18.52 17.08 20.65 19.27 17.92 14.80 21.78 -10.27%
DPS 7.00 0.00 0.16 0.00 9.00 0.00 18.00 -46.81%
NAPS 1.11 1.17 1.13 1.07 1.01 1.06 1.03 5.12%
Adjusted Per Share Value based on latest NOSH - 138,779
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.20 13.71 13.65 13.75 13.46 11.97 12.86 6.85%
EPS 2.67 2.46 2.98 2.78 2.58 2.13 3.14 -10.27%
DPS 1.01 0.00 0.02 0.00 1.30 0.00 2.60 -46.85%
NAPS 0.1601 0.1686 0.163 0.1543 0.1456 0.1527 0.1485 5.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.34 2.35 2.39 2.44 2.45 2.40 2.40 -
P/RPS 2.38 2.47 2.52 2.56 2.62 2.89 2.69 -7.85%
P/EPS 12.63 13.76 11.57 12.66 13.67 16.22 11.02 9.54%
EY 7.91 7.27 8.64 7.90 7.31 6.17 9.08 -8.80%
DY 2.99 0.00 0.07 0.00 3.67 0.00 7.50 -45.92%
P/NAPS 2.11 2.01 2.12 2.28 2.43 2.26 2.33 -6.41%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 25/05/11 23/02/11 26/11/10 24/08/10 25/05/10 23/02/10 -
Price 2.22 2.57 2.45 2.38 2.45 2.38 2.33 -
P/RPS 2.26 2.70 2.59 2.50 2.62 2.86 2.61 -9.17%
P/EPS 11.99 15.05 11.86 12.35 13.67 16.08 10.70 7.90%
EY 8.34 6.65 8.43 8.10 7.31 6.22 9.35 -7.35%
DY 3.15 0.00 0.07 0.00 3.67 0.00 7.73 -45.12%
P/NAPS 2.00 2.20 2.17 2.22 2.43 2.25 2.26 -7.84%

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