[DPHARMA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.86%
YoY- -4.57%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 144,228 131,936 115,184 110,660 109,892 112,420 109,656 4.66%
PBT 35,476 31,500 27,168 37,476 39,384 43,468 41,844 -2.71%
Tax -8,644 -7,804 -6,648 -9,564 -10,136 -11,732 -11,348 -4.43%
NP 26,832 23,696 20,520 27,912 29,248 31,736 30,496 -2.10%
-
NP to SH 26,832 23,696 20,520 27,912 29,248 31,736 30,496 -2.10%
-
Tax Rate 24.37% 24.77% 24.47% 25.52% 25.74% 26.99% 27.12% -
Total Cost 117,396 108,240 94,664 82,748 80,644 80,684 79,160 6.78%
-
Net Worth 170,824 162,320 146,967 137,340 120,710 152,576 147,741 2.44%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 170,824 162,320 146,967 137,340 120,710 152,576 147,741 2.44%
NOSH 138,881 138,735 138,648 138,727 138,747 138,706 139,378 -0.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 18.60% 17.96% 17.81% 25.22% 26.62% 28.23% 27.81% -
ROE 15.71% 14.60% 13.96% 20.32% 24.23% 20.80% 20.64% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 103.85 95.10 83.08 79.77 79.20 81.05 78.68 4.73%
EPS 19.32 17.08 14.80 20.12 21.08 22.88 21.88 -2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.17 1.06 0.99 0.87 1.10 1.06 2.50%
Adjusted Per Share Value based on latest NOSH - 138,727
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.98 13.71 11.97 11.50 11.42 11.68 11.39 4.66%
EPS 2.79 2.46 2.13 2.90 3.04 3.30 3.17 -2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1775 0.1686 0.1527 0.1427 0.1254 0.1585 0.1535 2.44%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.40 2.35 2.40 2.10 2.60 2.60 2.65 -
P/RPS 2.31 2.47 2.89 2.63 3.28 3.21 3.37 -6.09%
P/EPS 12.42 13.76 16.22 10.44 12.33 11.36 12.11 0.42%
EY 8.05 7.27 6.17 9.58 8.11 8.80 8.26 -0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.01 2.26 2.12 2.99 2.36 2.50 -4.05%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 25/05/11 25/05/10 26/05/09 21/05/08 21/05/07 18/05/06 -
Price 2.38 2.57 2.38 2.34 2.55 2.78 2.67 -
P/RPS 2.29 2.70 2.86 2.93 3.22 3.43 3.39 -6.32%
P/EPS 12.32 15.05 16.08 11.63 12.10 12.15 12.20 0.16%
EY 8.12 6.65 6.22 8.60 8.27 8.23 8.19 -0.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.20 2.25 2.36 2.93 2.53 2.52 -4.34%

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