[DPHARMA] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -6.19%
YoY- -14.35%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 37,988 37,837 35,378 29,521 34,355 36,057 33,036 9.76%
PBT 13,007 8,956 9,000 8,391 9,037 8,869 7,836 40.23%
Tax -2,318 -2,257 -3,002 -1,949 -2,170 -2,161 -1,507 33.28%
NP 10,689 6,699 5,998 6,442 6,867 6,708 6,329 41.86%
-
NP to SH 10,689 6,699 5,998 6,442 6,867 6,708 6,329 41.86%
-
Tax Rate 17.82% 25.20% 33.36% 23.23% 24.01% 24.37% 19.23% -
Total Cost 27,299 31,138 29,380 23,079 27,488 29,349 26,707 1.47%
-
Net Worth 187,404 176,143 169,359 167,991 162,310 170,824 163,776 9.40%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,552 - 14,576 - 4,855 - 20,125 -57.65%
Div Payout % 51.95% - 243.02% - 70.71% - 317.98% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 187,404 176,143 169,359 167,991 162,310 170,824 163,776 9.40%
NOSH 138,818 138,695 138,819 138,836 138,727 138,881 138,793 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 28.14% 17.70% 16.95% 21.82% 19.99% 18.60% 19.16% -
ROE 5.70% 3.80% 3.54% 3.83% 4.23% 3.93% 3.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.37 27.28 25.48 21.26 24.76 25.96 23.80 9.77%
EPS 7.70 4.83 4.32 4.64 4.95 4.83 4.56 41.84%
DPS 4.00 0.00 10.50 0.00 3.50 0.00 14.50 -57.65%
NAPS 1.35 1.27 1.22 1.21 1.17 1.23 1.18 9.39%
Adjusted Per Share Value based on latest NOSH - 138,836
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.95 3.93 3.68 3.07 3.57 3.75 3.43 9.87%
EPS 1.11 0.70 0.62 0.67 0.71 0.70 0.66 41.46%
DPS 0.58 0.00 1.52 0.00 0.50 0.00 2.09 -57.48%
NAPS 0.1948 0.1831 0.1761 0.1746 0.1687 0.1776 0.1703 9.38%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.38 2.23 2.13 2.36 2.23 2.40 2.02 -
P/RPS 8.70 8.17 8.36 11.10 9.00 9.24 8.49 1.64%
P/EPS 30.91 46.17 49.30 50.86 45.05 49.69 44.30 -21.34%
EY 3.24 2.17 2.03 1.97 2.22 2.01 2.26 27.17%
DY 1.68 0.00 4.93 0.00 1.57 0.00 7.18 -62.06%
P/NAPS 1.76 1.76 1.75 1.95 1.91 1.95 1.71 1.94%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 27/05/13 25/02/13 23/11/12 16/08/12 17/05/12 22/02/12 -
Price 2.44 2.51 2.17 2.28 2.38 2.38 2.12 -
P/RPS 8.92 9.20 8.51 10.72 9.61 9.17 8.91 0.07%
P/EPS 31.69 51.97 50.22 49.14 48.08 49.28 46.49 -22.56%
EY 3.16 1.92 1.99 2.04 2.08 2.03 2.15 29.30%
DY 1.64 0.00 4.84 0.00 1.47 0.00 6.84 -61.43%
P/NAPS 1.81 1.98 1.78 1.88 2.03 1.93 1.80 0.37%

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