[DPHARMA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.86%
YoY- -4.57%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 123,766 125,221 123,456 110,660 122,872 124,518 121,954 0.98%
PBT 38,215 39,473 40,674 37,476 35,340 42,305 41,260 -4.96%
Tax -7,982 -9,621 -9,754 -9,564 -7,937 -10,458 -10,678 -17.59%
NP 30,233 29,852 30,920 27,912 27,403 31,846 30,582 -0.76%
-
NP to SH 30,233 29,852 30,920 27,912 27,403 31,846 30,582 -0.76%
-
Tax Rate 20.89% 24.37% 23.98% 25.52% 22.46% 24.72% 25.88% -
Total Cost 93,533 95,369 92,536 82,748 95,469 92,672 91,372 1.56%
-
Net Worth 142,975 142,967 136,003 137,340 130,490 137,397 129,043 7.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 24,985 111 166 - 20,822 14,803 22,201 8.17%
Div Payout % 82.64% 0.37% 0.54% - 75.99% 46.48% 72.60% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 142,975 142,967 136,003 137,340 130,490 137,397 129,043 7.05%
NOSH 138,810 138,803 138,779 138,727 138,819 138,785 138,756 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.43% 23.84% 25.05% 25.22% 22.30% 25.58% 25.08% -
ROE 21.15% 20.88% 22.73% 20.32% 21.00% 23.18% 23.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 89.16 90.21 88.96 79.77 88.51 89.72 87.89 0.95%
EPS 21.78 21.51 22.28 20.12 19.74 22.95 22.04 -0.78%
DPS 18.00 0.08 0.12 0.00 15.00 10.67 16.00 8.14%
NAPS 1.03 1.03 0.98 0.99 0.94 0.99 0.93 7.02%
Adjusted Per Share Value based on latest NOSH - 138,727
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.86 13.01 12.82 11.50 12.76 12.93 12.67 0.99%
EPS 3.14 3.10 3.21 2.90 2.85 3.31 3.18 -0.83%
DPS 2.60 0.01 0.02 0.00 2.16 1.54 2.31 8.18%
NAPS 0.1485 0.1485 0.1413 0.1427 0.1356 0.1427 0.1341 7.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.40 2.58 2.13 2.10 2.08 2.22 2.48 -
P/RPS 2.69 2.86 2.39 2.63 2.35 2.47 2.82 -3.08%
P/EPS 11.02 12.00 9.56 10.44 10.54 9.67 11.25 -1.36%
EY 9.08 8.34 10.46 9.58 9.49 10.34 8.89 1.41%
DY 7.50 0.03 0.06 0.00 7.21 4.80 6.45 10.54%
P/NAPS 2.33 2.50 2.17 2.12 2.21 2.24 2.67 -8.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 20/11/09 26/08/09 26/05/09 24/02/09 19/11/08 26/08/08 -
Price 2.33 2.49 2.50 2.34 2.20 2.20 2.30 -
P/RPS 2.61 2.76 2.81 2.93 2.49 2.45 2.62 -0.25%
P/EPS 10.70 11.58 11.22 11.63 11.14 9.59 10.44 1.64%
EY 9.35 8.64 8.91 8.60 8.97 10.43 9.58 -1.60%
DY 7.73 0.03 0.05 0.00 6.82 4.85 6.96 7.22%
P/NAPS 2.26 2.42 2.55 2.36 2.34 2.22 2.47 -5.73%

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