[DPHARMA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.48%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 182,396 161,980 151,348 144,228 131,936 115,184 110,660 8.68%
PBT 48,792 44,700 35,824 35,476 31,500 27,168 37,476 4.49%
Tax -12,916 -11,240 -9,028 -8,644 -7,804 -6,648 -9,564 5.13%
NP 35,876 33,460 26,796 26,832 23,696 20,520 27,912 4.27%
-
NP to SH 35,876 33,460 26,796 26,832 23,696 20,520 27,912 4.27%
-
Tax Rate 26.47% 25.15% 25.20% 24.37% 24.77% 24.47% 25.52% -
Total Cost 146,520 128,520 124,552 117,396 108,240 94,664 82,748 9.98%
-
Net Worth 205,045 190,050 176,143 170,824 162,320 146,967 137,340 6.90%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 205,045 190,050 176,143 170,824 162,320 146,967 137,340 6.90%
NOSH 139,486 138,723 138,695 138,881 138,735 138,648 138,727 0.09%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.67% 20.66% 17.70% 18.60% 17.96% 17.81% 25.22% -
ROE 17.50% 17.61% 15.21% 15.71% 14.60% 13.96% 20.32% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 130.76 116.77 109.12 103.85 95.10 83.08 79.77 8.58%
EPS 25.72 24.12 19.32 19.32 17.08 14.80 20.12 4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.37 1.27 1.23 1.17 1.06 0.99 6.80%
Adjusted Per Share Value based on latest NOSH - 138,881
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 18.96 16.84 15.73 14.99 13.72 11.97 11.50 8.68%
EPS 3.73 3.48 2.79 2.79 2.46 2.13 2.90 4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2132 0.1976 0.1831 0.1776 0.1687 0.1528 0.1428 6.90%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.88 3.03 2.23 2.40 2.35 2.40 2.10 -
P/RPS 2.97 2.59 2.04 2.31 2.47 2.89 2.63 2.04%
P/EPS 15.09 12.56 11.54 12.42 13.76 16.22 10.44 6.32%
EY 6.63 7.96 8.66 8.05 7.27 6.17 9.58 -5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.21 1.76 1.95 2.01 2.26 2.12 3.72%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/05/15 20/05/14 27/05/13 17/05/12 25/05/11 25/05/10 26/05/09 -
Price 3.90 3.09 2.51 2.38 2.57 2.38 2.34 -
P/RPS 2.98 2.65 2.30 2.29 2.70 2.86 2.93 0.28%
P/EPS 15.16 12.81 12.99 12.32 15.05 16.08 11.63 4.51%
EY 6.59 7.81 7.70 8.12 6.65 6.22 8.60 -4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.26 1.98 1.93 2.20 2.25 2.36 1.94%

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