[DPHARMA] YoY Annualized 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- -1.7%
YoY- -1.77%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 241,705 167,916 155,561 133,242 140,128 132,322 125,221 11.57%
PBT 42,968 43,452 41,356 35,064 35,856 35,736 39,473 1.42%
Tax -11,714 -10,685 -9,122 -8,374 -8,686 -8,996 -9,621 3.33%
NP 31,253 32,766 32,233 26,689 27,169 26,740 29,852 0.76%
-
NP to SH 31,253 32,766 32,233 26,689 27,169 26,740 29,852 0.76%
-
Tax Rate 27.26% 24.59% 22.06% 23.88% 24.22% 25.17% 24.37% -
Total Cost 210,452 135,149 123,328 106,553 112,958 105,582 95,369 14.09%
-
Net Worth 268,509 187,436 179,125 167,965 162,405 148,504 142,967 11.07%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 7,404 - - - - 111 -
Div Payout % - 22.60% - - - - 0.37% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 268,509 187,436 179,125 167,965 162,405 148,504 142,967 11.07%
NOSH 278,959 138,841 138,856 138,814 138,807 138,788 138,803 12.33%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.93% 19.51% 20.72% 20.03% 19.39% 20.21% 23.84% -
ROE 11.64% 17.48% 17.99% 15.89% 16.73% 18.01% 20.88% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 144.93 120.94 112.03 95.99 100.95 95.34 90.21 8.21%
EPS 18.72 23.60 23.21 19.23 19.57 19.27 21.51 -2.28%
DPS 0.00 5.33 0.00 0.00 0.00 0.00 0.08 -
NAPS 1.61 1.35 1.29 1.21 1.17 1.07 1.03 7.72%
Adjusted Per Share Value based on latest NOSH - 138,836
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.13 17.46 16.17 13.85 14.57 13.76 13.02 11.57%
EPS 3.25 3.41 3.35 2.77 2.82 2.78 3.10 0.79%
DPS 0.00 0.77 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.2791 0.1949 0.1862 0.1746 0.1688 0.1544 0.1486 11.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.72 3.17 2.55 2.36 2.10 2.44 2.58 -
P/RPS 1.88 2.62 2.28 2.46 2.08 2.56 2.86 -6.75%
P/EPS 14.51 13.43 10.99 12.27 10.73 12.66 12.00 3.21%
EY 6.89 7.44 9.10 8.15 9.32 7.90 8.34 -3.13%
DY 0.00 1.68 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 1.69 2.35 1.98 1.95 1.79 2.28 2.50 -6.31%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 21/11/14 19/11/13 23/11/12 21/11/11 26/11/10 20/11/09 -
Price 2.70 3.01 2.56 2.28 2.10 2.38 2.49 -
P/RPS 1.86 2.49 2.29 2.38 2.08 2.50 2.76 -6.36%
P/EPS 14.41 12.75 11.03 11.86 10.73 12.35 11.58 3.70%
EY 6.94 7.84 9.07 8.43 9.32 8.10 8.64 -3.58%
DY 0.00 1.77 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 1.68 2.23 1.98 1.88 1.79 2.22 2.42 -5.89%

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