[DPHARMA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 44.82%
YoY- -6.26%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 99,932 105,096 99,242 93,916 93,389 83,482 81,125 3.53%
PBT 26,298 26,892 26,802 29,605 31,729 31,158 30,602 -2.49%
Tax -6,281 -6,515 -6,747 -7,216 -7,844 -8,117 -7,864 -3.67%
NP 20,017 20,377 20,055 22,389 23,885 23,041 22,738 -2.09%
-
NP to SH 20,017 20,377 20,055 22,389 23,885 23,041 22,738 -2.09%
-
Tax Rate 23.88% 24.23% 25.17% 24.37% 24.72% 26.05% 25.70% -
Total Cost 79,915 84,719 79,187 71,527 69,504 60,441 58,387 5.36%
-
Net Worth 167,965 162,405 148,504 142,967 137,397 152,681 139,411 3.15%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 83 11,102 66,624 9,758 -
Div Payout % - - - 0.37% 46.48% 289.16% 42.92% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 167,965 162,405 148,504 142,967 137,397 152,681 139,411 3.15%
NOSH 138,814 138,807 138,788 138,803 138,785 138,801 139,411 -0.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.03% 19.39% 20.21% 23.84% 25.58% 27.60% 28.03% -
ROE 11.92% 12.55% 13.50% 15.66% 17.38% 15.09% 16.31% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.99 75.71 71.51 67.66 67.29 60.15 58.19 3.60%
EPS 14.42 14.68 14.45 16.13 17.21 16.60 16.31 -2.02%
DPS 0.00 0.00 0.00 0.06 8.00 48.00 7.00 -
NAPS 1.21 1.17 1.07 1.03 0.99 1.10 1.00 3.22%
Adjusted Per Share Value based on latest NOSH - 138,857
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.39 10.93 10.32 9.76 9.71 8.68 8.43 3.54%
EPS 2.08 2.12 2.08 2.33 2.48 2.40 2.36 -2.08%
DPS 0.00 0.00 0.00 0.01 1.15 6.93 1.01 -
NAPS 0.1746 0.1688 0.1544 0.1486 0.1428 0.1587 0.1449 3.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.36 2.10 2.44 2.58 2.22 2.80 2.68 -
P/RPS 3.28 2.77 3.41 3.81 3.30 4.66 4.61 -5.51%
P/EPS 16.37 14.31 16.89 16.00 12.90 16.87 16.43 -0.06%
EY 6.11 6.99 5.92 6.25 7.75 5.93 6.09 0.05%
DY 0.00 0.00 0.00 0.02 3.60 17.14 2.61 -
P/NAPS 1.95 1.79 2.28 2.50 2.24 2.55 2.68 -5.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 21/11/11 26/11/10 20/11/09 19/11/08 28/11/07 22/11/06 -
Price 2.28 2.10 2.38 2.49 2.20 2.73 2.62 -
P/RPS 3.17 2.77 3.33 3.68 3.27 4.54 4.50 -5.66%
P/EPS 15.81 14.31 16.47 15.44 12.78 16.45 16.06 -0.26%
EY 6.32 6.99 6.07 6.48 7.82 6.08 6.23 0.23%
DY 0.00 0.00 0.00 0.02 3.64 17.58 2.67 -
P/NAPS 1.88 1.79 2.22 2.42 2.22 2.48 2.62 -5.37%

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