[DPHARMA] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 61.27%
YoY- -10.42%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 116,671 99,932 105,096 99,242 93,916 93,389 83,482 5.73%
PBT 31,017 26,298 26,892 26,802 29,605 31,729 31,158 -0.07%
Tax -6,842 -6,281 -6,515 -6,747 -7,216 -7,844 -8,117 -2.80%
NP 24,175 20,017 20,377 20,055 22,389 23,885 23,041 0.80%
-
NP to SH 24,175 20,017 20,377 20,055 22,389 23,885 23,041 0.80%
-
Tax Rate 22.06% 23.88% 24.23% 25.17% 24.37% 24.72% 26.05% -
Total Cost 92,496 79,915 84,719 79,187 71,527 69,504 60,441 7.34%
-
Net Worth 179,125 167,965 162,405 148,504 142,967 137,397 152,681 2.69%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 83 11,102 66,624 -
Div Payout % - - - - 0.37% 46.48% 289.16% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 179,125 167,965 162,405 148,504 142,967 137,397 152,681 2.69%
NOSH 138,856 138,814 138,807 138,788 138,803 138,785 138,801 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 20.72% 20.03% 19.39% 20.21% 23.84% 25.58% 27.60% -
ROE 13.50% 11.92% 12.55% 13.50% 15.66% 17.38% 15.09% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 84.02 71.99 75.71 71.51 67.66 67.29 60.15 5.72%
EPS 17.41 14.42 14.68 14.45 16.13 17.21 16.60 0.79%
DPS 0.00 0.00 0.00 0.00 0.06 8.00 48.00 -
NAPS 1.29 1.21 1.17 1.07 1.03 0.99 1.10 2.68%
Adjusted Per Share Value based on latest NOSH - 138,779
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.13 10.39 10.93 10.32 9.76 9.71 8.68 5.73%
EPS 2.51 2.08 2.12 2.08 2.33 2.48 2.40 0.74%
DPS 0.00 0.00 0.00 0.00 0.01 1.15 6.93 -
NAPS 0.1862 0.1746 0.1688 0.1544 0.1486 0.1428 0.1587 2.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.55 2.36 2.10 2.44 2.58 2.22 2.80 -
P/RPS 3.03 3.28 2.77 3.41 3.81 3.30 4.66 -6.91%
P/EPS 14.65 16.37 14.31 16.89 16.00 12.90 16.87 -2.32%
EY 6.83 6.11 6.99 5.92 6.25 7.75 5.93 2.38%
DY 0.00 0.00 0.00 0.00 0.02 3.60 17.14 -
P/NAPS 1.98 1.95 1.79 2.28 2.50 2.24 2.55 -4.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 23/11/12 21/11/11 26/11/10 20/11/09 19/11/08 28/11/07 -
Price 2.56 2.28 2.10 2.38 2.49 2.20 2.73 -
P/RPS 3.05 3.17 2.77 3.33 3.68 3.27 4.54 -6.40%
P/EPS 14.70 15.81 14.31 16.47 15.44 12.78 16.45 -1.85%
EY 6.80 6.32 6.99 6.07 6.48 7.82 6.08 1.88%
DY 0.00 0.00 0.00 0.00 0.02 3.64 17.58 -
P/NAPS 1.98 1.88 1.79 2.22 2.42 2.22 2.48 -3.67%

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