[DPHARMA] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 4.3%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 131,437 123,766 122,872 115,551 105,100 94,298 79,140 8.81%
PBT 35,408 38,215 35,340 42,587 38,094 33,459 26,614 4.87%
Tax -6,739 -7,982 -7,937 -10,544 -9,115 -9,946 -3,859 9.73%
NP 28,669 30,233 27,403 32,043 28,979 23,513 22,755 3.92%
-
NP to SH 28,669 30,233 27,403 32,043 28,979 23,513 22,755 3.92%
-
Tax Rate 19.03% 20.89% 22.46% 24.76% 23.93% 29.73% 14.50% -
Total Cost 102,768 93,533 95,469 83,508 76,121 70,785 56,385 10.51%
-
Net Worth 156,881 142,975 130,490 113,794 144,270 135,388 102,951 7.26%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 222 24,985 20,822 66,611 29,825 23,458 11,879 -48.46%
Div Payout % 0.77% 82.64% 75.99% 207.88% 102.92% 99.77% 52.20% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 156,881 142,975 130,490 113,794 144,270 135,388 102,951 7.26%
NOSH 138,832 138,810 138,819 138,774 138,721 134,047 131,989 0.84%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 21.81% 24.43% 22.30% 27.73% 27.57% 24.93% 28.75% -
ROE 18.27% 21.15% 21.00% 28.16% 20.09% 17.37% 22.10% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 94.67 89.16 88.51 83.27 75.76 70.35 59.96 7.90%
EPS 20.65 21.78 19.74 23.09 20.89 17.54 17.24 3.05%
DPS 0.16 18.00 15.00 48.00 21.50 17.50 9.00 -48.89%
NAPS 1.13 1.03 0.94 0.82 1.04 1.01 0.78 6.36%
Adjusted Per Share Value based on latest NOSH - 138,813
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 13.65 12.86 12.76 12.00 10.92 9.80 8.22 8.81%
EPS 2.98 3.14 2.85 3.33 3.01 2.44 2.36 3.96%
DPS 0.02 2.60 2.16 6.92 3.10 2.44 1.23 -49.65%
NAPS 0.163 0.1485 0.1356 0.1182 0.1499 0.1406 0.1069 7.28%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.39 2.40 2.08 2.60 2.47 2.30 2.18 -
P/RPS 2.52 2.69 2.35 3.12 3.26 3.27 3.64 -5.94%
P/EPS 11.57 11.02 10.54 11.26 11.82 13.11 12.65 -1.47%
EY 8.64 9.08 9.49 8.88 8.46 7.63 7.91 1.48%
DY 0.07 7.50 7.21 18.46 8.70 7.61 4.13 -49.30%
P/NAPS 2.12 2.33 2.21 3.17 2.38 2.28 2.79 -4.47%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 24/02/09 21/02/08 22/02/07 27/02/06 24/02/05 -
Price 2.45 2.33 2.20 2.53 2.54 2.80 2.58 -
P/RPS 2.59 2.61 2.49 3.04 3.35 3.98 4.30 -8.09%
P/EPS 11.86 10.70 11.14 10.96 12.16 15.96 14.97 -3.80%
EY 8.43 9.35 8.97 9.13 8.22 6.26 6.68 3.95%
DY 0.07 7.73 6.82 18.97 8.46 6.25 3.49 -47.85%
P/NAPS 2.17 2.26 2.34 3.09 2.44 2.77 3.31 -6.79%

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