[DPHARMA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 4.3%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 124,518 121,954 109,892 115,551 111,309 111,608 112,420 7.03%
PBT 42,305 41,260 39,384 42,587 41,544 42,668 43,468 -1.78%
Tax -10,458 -10,678 -10,136 -10,544 -10,822 -11,684 -11,732 -7.35%
NP 31,846 30,582 29,248 32,043 30,721 30,984 31,736 0.23%
-
NP to SH 31,846 30,582 29,248 32,043 30,721 30,984 31,736 0.23%
-
Tax Rate 24.72% 25.88% 25.74% 24.76% 26.05% 27.38% 26.99% -
Total Cost 92,672 91,372 80,644 83,508 80,588 80,624 80,684 9.64%
-
Net Worth 137,397 129,043 120,710 113,794 152,681 145,758 152,576 -6.72%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 14,803 22,201 - 66,611 88,832 - - -
Div Payout % 46.48% 72.60% - 207.88% 289.16% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 137,397 129,043 120,710 113,794 152,681 145,758 152,576 -6.72%
NOSH 138,785 138,756 138,747 138,774 138,801 138,817 138,706 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.58% 25.08% 26.62% 27.73% 27.60% 27.76% 28.23% -
ROE 23.18% 23.70% 24.23% 28.16% 20.12% 21.26% 20.80% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 89.72 87.89 79.20 83.27 80.19 80.40 81.05 6.99%
EPS 22.95 22.04 21.08 23.09 22.13 22.32 22.88 0.20%
DPS 10.67 16.00 0.00 48.00 64.00 0.00 0.00 -
NAPS 0.99 0.93 0.87 0.82 1.10 1.05 1.10 -6.76%
Adjusted Per Share Value based on latest NOSH - 138,813
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.93 12.67 11.42 12.00 11.56 11.59 11.68 6.99%
EPS 3.31 3.18 3.04 3.33 3.19 3.22 3.30 0.20%
DPS 1.54 2.31 0.00 6.92 9.23 0.00 0.00 -
NAPS 0.1427 0.1341 0.1254 0.1182 0.1586 0.1514 0.1585 -6.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.22 2.48 2.60 2.60 2.80 2.64 2.60 -
P/RPS 2.47 2.82 3.28 3.12 3.49 3.28 3.21 -15.98%
P/EPS 9.67 11.25 12.33 11.26 12.65 11.83 11.36 -10.15%
EY 10.34 8.89 8.11 8.88 7.90 8.45 8.80 11.31%
DY 4.80 6.45 0.00 18.46 22.86 0.00 0.00 -
P/NAPS 2.24 2.67 2.99 3.17 2.55 2.51 2.36 -3.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 26/08/08 21/05/08 21/02/08 28/11/07 23/08/07 21/05/07 -
Price 2.20 2.30 2.55 2.53 2.73 2.70 2.78 -
P/RPS 2.45 2.62 3.22 3.04 3.40 3.36 3.43 -20.04%
P/EPS 9.59 10.44 12.10 10.96 12.33 12.10 12.15 -14.55%
EY 10.43 9.58 8.27 9.13 8.11 8.27 8.23 17.05%
DY 4.85 6.96 0.00 18.97 23.44 0.00 0.00 -
P/NAPS 2.22 2.47 2.93 3.09 2.48 2.57 2.53 -8.32%

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