[DPHARMA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 14.73%
YoY- -14.48%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 93,916 61,728 27,665 122,872 93,389 60,977 27,473 126.75%
PBT 29,605 20,337 9,369 35,340 31,729 20,630 9,846 108.18%
Tax -7,216 -4,877 -2,391 -7,937 -7,844 -5,339 -2,534 100.77%
NP 22,389 15,460 6,978 27,403 23,885 15,291 7,312 110.71%
-
NP to SH 22,389 15,460 6,978 27,403 23,885 15,291 7,312 110.71%
-
Tax Rate 24.37% 23.98% 25.52% 22.46% 24.72% 25.88% 25.74% -
Total Cost 71,527 46,268 20,687 95,469 69,504 45,686 20,161 132.43%
-
Net Worth 142,967 136,003 137,340 130,490 137,397 129,043 120,710 11.93%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 83 83 - 20,822 11,102 11,100 - -
Div Payout % 0.37% 0.54% - 75.99% 46.48% 72.60% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 142,967 136,003 137,340 130,490 137,397 129,043 120,710 11.93%
NOSH 138,803 138,779 138,727 138,819 138,785 138,756 138,747 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 23.84% 25.05% 25.22% 22.30% 25.58% 25.08% 26.62% -
ROE 15.66% 11.37% 5.08% 21.00% 17.38% 11.85% 6.06% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.66 44.48 19.94 88.51 67.29 43.95 19.80 126.70%
EPS 16.13 11.14 5.03 19.74 17.21 11.02 5.27 110.66%
DPS 0.06 0.06 0.00 15.00 8.00 8.00 0.00 -
NAPS 1.03 0.98 0.99 0.94 0.99 0.93 0.87 11.90%
Adjusted Per Share Value based on latest NOSH - 139,011
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.76 6.42 2.88 12.77 9.71 6.34 2.86 126.49%
EPS 2.33 1.61 0.73 2.85 2.48 1.59 0.76 110.89%
DPS 0.01 0.01 0.00 2.16 1.15 1.15 0.00 -
NAPS 0.1486 0.1414 0.1428 0.1357 0.1428 0.1341 0.1255 11.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.58 2.13 2.10 2.08 2.22 2.48 2.60 -
P/RPS 3.81 4.79 10.53 2.35 3.30 5.64 13.13 -56.13%
P/EPS 16.00 19.12 41.75 10.54 12.90 22.50 49.34 -52.76%
EY 6.25 5.23 2.40 9.49 7.75 4.44 2.03 111.49%
DY 0.02 0.03 0.00 7.21 3.60 3.23 0.00 -
P/NAPS 2.50 2.17 2.12 2.21 2.24 2.67 2.99 -11.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 26/08/09 26/05/09 24/02/09 19/11/08 26/08/08 21/05/08 -
Price 2.49 2.50 2.34 2.20 2.20 2.30 2.55 -
P/RPS 3.68 5.62 11.73 2.49 3.27 5.23 12.88 -56.58%
P/EPS 15.44 22.44 46.52 11.14 12.78 20.87 48.39 -53.27%
EY 6.48 4.46 2.15 8.97 7.82 4.79 2.07 113.84%
DY 0.02 0.02 0.00 6.82 3.64 3.48 0.00 -
P/NAPS 2.42 2.55 2.36 2.34 2.22 2.47 2.93 -11.95%

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