[DPHARMA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -32.13%
YoY- -26.48%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 151,348 144,228 131,936 115,184 110,660 109,892 112,420 5.07%
PBT 35,824 35,476 31,500 27,168 37,476 39,384 43,468 -3.16%
Tax -9,028 -8,644 -7,804 -6,648 -9,564 -10,136 -11,732 -4.26%
NP 26,796 26,832 23,696 20,520 27,912 29,248 31,736 -2.77%
-
NP to SH 26,796 26,832 23,696 20,520 27,912 29,248 31,736 -2.77%
-
Tax Rate 25.20% 24.37% 24.77% 24.47% 25.52% 25.74% 26.99% -
Total Cost 124,552 117,396 108,240 94,664 82,748 80,644 80,684 7.49%
-
Net Worth 176,143 170,824 162,320 146,967 137,340 120,710 152,576 2.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 176,143 170,824 162,320 146,967 137,340 120,710 152,576 2.42%
NOSH 138,695 138,881 138,735 138,648 138,727 138,747 138,706 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.70% 18.60% 17.96% 17.81% 25.22% 26.62% 28.23% -
ROE 15.21% 15.71% 14.60% 13.96% 20.32% 24.23% 20.80% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 109.12 103.85 95.10 83.08 79.77 79.20 81.05 5.07%
EPS 19.32 19.32 17.08 14.80 20.12 21.08 22.88 -2.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.23 1.17 1.06 0.99 0.87 1.10 2.42%
Adjusted Per Share Value based on latest NOSH - 138,648
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.72 14.98 13.71 11.97 11.50 11.42 11.68 5.07%
EPS 2.78 2.79 2.46 2.13 2.90 3.04 3.30 -2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1775 0.1686 0.1527 0.1427 0.1254 0.1585 2.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.23 2.40 2.35 2.40 2.10 2.60 2.60 -
P/RPS 2.04 2.31 2.47 2.89 2.63 3.28 3.21 -7.27%
P/EPS 11.54 12.42 13.76 16.22 10.44 12.33 11.36 0.26%
EY 8.66 8.05 7.27 6.17 9.58 8.11 8.80 -0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.95 2.01 2.26 2.12 2.99 2.36 -4.76%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 17/05/12 25/05/11 25/05/10 26/05/09 21/05/08 21/05/07 -
Price 2.51 2.38 2.57 2.38 2.34 2.55 2.78 -
P/RPS 2.30 2.29 2.70 2.86 2.93 3.22 3.43 -6.43%
P/EPS 12.99 12.32 15.05 16.08 11.63 12.10 12.15 1.11%
EY 7.70 8.12 6.65 6.22 8.60 8.27 8.23 -1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.93 2.20 2.25 2.36 2.93 2.53 -3.99%

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