[DPHARMA] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -4.73%
YoY- -2.43%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 35,982 34,062 33,505 27,699 27,493 26,487 20,127 10.16%
PBT 9,790 10,968 10,784 10,468 10,456 9,355 6,987 5.78%
Tax -2,484 -2,485 -2,804 -2,909 -2,709 -3,690 -1,063 15.18%
NP 7,306 8,483 7,980 7,559 7,747 5,665 5,924 3.55%
-
NP to SH 7,306 8,483 7,980 7,559 7,747 5,665 5,924 3.55%
-
Tax Rate 25.37% 22.66% 26.00% 27.79% 25.91% 39.44% 15.21% -
Total Cost 28,676 25,579 25,525 20,140 19,746 20,822 14,203 12.41%
-
Net Worth 140,286 136,061 129,067 145,632 139,334 111,722 94,832 6.74%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,250 83 11,102 - 9,753 - 1,800 23.04%
Div Payout % 85.55% 0.98% 139.13% - 125.90% - 30.40% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 140,286 136,061 129,067 145,632 139,334 111,722 94,832 6.74%
NOSH 138,897 138,837 138,782 138,697 139,334 131,438 60,020 15.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 20.30% 24.90% 23.82% 27.29% 28.18% 21.39% 29.43% -
ROE 5.21% 6.23% 6.18% 5.19% 5.56% 5.07% 6.25% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 25.91 24.53 24.14 19.97 19.73 20.15 33.53 -4.20%
EPS 5.26 6.11 5.75 5.45 5.56 4.31 9.87 -9.95%
DPS 4.50 0.06 8.00 0.00 7.00 0.00 3.00 6.98%
NAPS 1.01 0.98 0.93 1.05 1.00 0.85 1.58 -7.18%
Adjusted Per Share Value based on latest NOSH - 138,697
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.74 3.54 3.48 2.88 2.86 2.75 2.09 10.17%
EPS 0.76 0.88 0.83 0.79 0.80 0.59 0.62 3.44%
DPS 0.65 0.01 1.15 0.00 1.01 0.00 0.19 22.73%
NAPS 0.1457 0.1413 0.1341 0.1513 0.1447 0.1161 0.0985 6.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.45 2.13 2.48 2.64 2.69 2.54 2.32 -
P/RPS 9.46 8.68 10.27 13.22 13.63 12.60 6.92 5.34%
P/EPS 46.58 34.86 43.13 48.44 48.38 58.93 23.51 12.06%
EY 2.15 2.87 2.32 2.06 2.07 1.70 4.25 -10.73%
DY 1.84 0.03 3.23 0.00 2.60 0.00 1.29 6.09%
P/NAPS 2.43 2.17 2.67 2.51 2.69 2.99 1.47 8.73%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 26/08/08 23/08/07 23/08/06 29/08/05 30/08/04 -
Price 2.45 2.50 2.30 2.70 2.77 2.74 2.14 -
P/RPS 9.46 10.19 9.53 13.52 14.04 13.60 6.38 6.78%
P/EPS 46.58 40.92 40.00 49.54 49.82 63.57 21.68 13.58%
EY 2.15 2.44 2.50 2.02 2.01 1.57 4.61 -11.93%
DY 1.84 0.02 3.48 0.00 2.53 0.00 1.40 4.65%
P/NAPS 2.43 2.55 2.47 2.57 2.77 3.22 1.35 10.28%

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