[DPHARMA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -18.32%
YoY- -19.36%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 35,982 28,796 29,850 32,188 34,062 27,665 29,484 14.24%
PBT 9,790 6,792 8,610 9,268 10,968 9,369 3,612 94.75%
Tax -2,484 -1,662 -766 -2,339 -2,485 -2,391 -95 786.23%
NP 7,306 5,130 7,844 6,929 8,483 6,978 3,517 63.02%
-
NP to SH 7,306 5,130 7,844 6,929 8,483 6,978 3,517 63.02%
-
Tax Rate 25.37% 24.47% 8.90% 25.24% 22.66% 25.52% 2.63% -
Total Cost 28,676 23,666 22,006 25,259 25,579 20,687 25,967 6.85%
-
Net Worth 140,286 146,967 142,996 143,023 136,061 137,340 130,671 4.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,250 - 16,659 - 83 - 9,730 -25.61%
Div Payout % 85.55% - 212.39% - 0.98% - 276.68% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 140,286 146,967 142,996 143,023 136,061 137,340 130,671 4.86%
NOSH 138,897 138,648 138,831 138,857 138,837 138,727 139,011 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.30% 17.81% 26.28% 21.53% 24.90% 25.22% 11.93% -
ROE 5.21% 3.49% 5.49% 4.84% 6.23% 5.08% 2.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.91 20.77 21.50 23.18 24.53 19.94 21.21 14.31%
EPS 5.26 3.70 5.65 4.99 6.11 5.03 2.53 63.11%
DPS 4.50 0.00 12.00 0.00 0.06 0.00 7.00 -25.57%
NAPS 1.01 1.06 1.03 1.03 0.98 0.99 0.94 4.91%
Adjusted Per Share Value based on latest NOSH - 138,857
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.74 2.99 3.10 3.35 3.54 2.88 3.07 14.10%
EPS 0.76 0.53 0.82 0.72 0.88 0.73 0.37 61.80%
DPS 0.65 0.00 1.73 0.00 0.01 0.00 1.01 -25.51%
NAPS 0.1458 0.1528 0.1487 0.1487 0.1414 0.1428 0.1358 4.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.45 2.40 2.40 2.58 2.13 2.10 2.08 -
P/RPS 9.46 11.56 11.16 11.13 8.68 10.53 9.81 -2.39%
P/EPS 46.58 64.86 42.48 51.70 34.86 41.75 82.21 -31.59%
EY 2.15 1.54 2.35 1.93 2.87 2.40 1.22 46.05%
DY 1.84 0.00 5.00 0.00 0.03 0.00 3.37 -33.27%
P/NAPS 2.43 2.26 2.33 2.50 2.17 2.12 2.21 6.54%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 23/02/10 20/11/09 26/08/09 26/05/09 24/02/09 -
Price 2.45 2.38 2.33 2.49 2.50 2.34 2.20 -
P/RPS 9.46 11.46 10.84 10.74 10.19 11.73 10.37 -5.95%
P/EPS 46.58 64.32 41.24 49.90 40.92 46.52 86.96 -34.11%
EY 2.15 1.55 2.42 2.00 2.44 2.15 1.15 51.93%
DY 1.84 0.00 5.15 0.00 0.02 0.00 3.18 -30.63%
P/NAPS 2.43 2.25 2.26 2.42 2.55 2.36 2.34 2.55%

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