[DPHARMA] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 1.34%
YoY- 9.45%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 123,065 122,873 125,457 120,724 114,918 115,550 107,457 9.45%
PBT 34,863 35,340 43,112 41,837 41,521 42,542 38,649 -6.63%
Tax -7,795 -7,938 -10,218 -9,988 -10,093 -10,492 -9,368 -11.52%
NP 27,068 27,402 32,894 31,849 31,428 32,050 29,281 -5.09%
-
NP to SH 27,068 27,402 32,894 31,849 31,428 32,050 29,281 -5.09%
-
Tax Rate 22.36% 22.46% 23.70% 23.87% 24.31% 24.66% 24.24% -
Total Cost 95,997 95,471 92,563 88,875 83,490 83,500 78,176 14.65%
-
Net Worth 137,340 130,671 137,432 129,067 120,710 113,827 152,625 -6.78%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 20,833 20,833 11,102 58,277 47,174 47,174 67,281 -54.19%
Div Payout % 76.97% 76.03% 33.75% 182.98% 150.11% 147.19% 229.78% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 137,340 130,671 137,432 129,067 120,710 113,827 152,625 -6.78%
NOSH 138,727 139,011 138,820 138,782 138,747 138,813 138,749 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 21.99% 22.30% 26.22% 26.38% 27.35% 27.74% 27.25% -
ROE 19.71% 20.97% 23.93% 24.68% 26.04% 28.16% 19.18% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 88.71 88.39 90.37 86.99 82.83 83.24 77.45 9.46%
EPS 19.51 19.71 23.70 22.95 22.65 23.09 21.10 -5.08%
DPS 15.00 15.00 8.00 42.00 34.00 34.00 48.50 -54.23%
NAPS 0.99 0.94 0.99 0.93 0.87 0.82 1.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 138,782
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.79 12.77 13.04 12.55 11.95 12.01 11.17 9.43%
EPS 2.81 2.85 3.42 3.31 3.27 3.33 3.04 -5.10%
DPS 2.17 2.17 1.15 6.06 4.90 4.90 6.99 -54.11%
NAPS 0.1428 0.1358 0.1429 0.1342 0.1255 0.1183 0.1587 -6.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.10 2.08 2.22 2.48 2.60 2.60 2.80 -
P/RPS 2.37 2.35 2.46 2.85 3.14 3.12 3.62 -24.58%
P/EPS 10.76 10.55 9.37 10.81 11.48 11.26 13.27 -13.03%
EY 9.29 9.48 10.67 9.25 8.71 8.88 7.54 14.91%
DY 7.14 7.21 3.60 16.94 13.08 13.08 17.32 -44.57%
P/NAPS 2.12 2.21 2.24 2.67 2.99 3.17 2.55 -11.57%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 24/02/09 19/11/08 26/08/08 21/05/08 21/02/08 28/11/07 -
Price 2.34 2.20 2.20 2.30 2.55 2.53 2.73 -
P/RPS 2.64 2.49 2.43 2.64 3.08 3.04 3.53 -17.59%
P/EPS 11.99 11.16 9.28 10.02 11.26 10.96 12.94 -4.95%
EY 8.34 8.96 10.77 9.98 8.88 9.13 7.73 5.18%
DY 6.41 6.82 3.64 18.26 13.33 13.44 17.77 -49.29%
P/NAPS 2.36 2.34 2.22 2.47 2.93 3.09 2.48 -3.24%

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