[DPHARMA] YoY 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- -18.32%
YoY- -19.36%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 29,521 36,767 34,464 32,188 32,411 27,678 26,218 1.99%
PBT 8,391 9,726 10,221 9,268 11,098 9,823 9,685 -2.35%
Tax -1,949 -2,205 -2,602 -2,339 -2,505 -2,275 -2,318 -2.84%
NP 6,442 7,521 7,619 6,929 8,593 7,548 7,367 -2.20%
-
NP to SH 6,442 7,521 7,619 6,929 8,593 7,548 7,367 -2.20%
-
Tax Rate 23.23% 22.67% 25.46% 25.24% 22.57% 23.16% 23.93% -
Total Cost 23,079 29,246 26,845 25,259 23,818 20,130 18,851 3.42%
-
Net Worth 167,991 162,353 148,494 143,023 137,432 152,625 139,526 3.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 47,174 - -
Div Payout % - - - - - 625.00% - -
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 167,991 162,353 148,494 143,023 137,432 152,625 139,526 3.13%
NOSH 138,836 138,763 138,779 138,857 138,820 138,749 139,526 -0.08%
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 21.82% 20.46% 22.11% 21.53% 26.51% 27.27% 28.10% -
ROE 3.83% 4.63% 5.13% 4.84% 6.25% 4.95% 5.28% -
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 21.26 26.50 24.83 23.18 23.35 19.95 18.79 2.07%
EPS 4.64 5.42 5.49 4.99 6.19 5.44 5.28 -2.12%
DPS 0.00 0.00 0.00 0.00 0.00 34.00 0.00 -
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 3.07 3.82 3.58 3.34 3.37 2.88 2.72 2.03%
EPS 0.67 0.78 0.79 0.72 0.89 0.78 0.77 -2.28%
DPS 0.00 0.00 0.00 0.00 0.00 4.90 0.00 -
NAPS 0.1745 0.1687 0.1543 0.1486 0.1428 0.1585 0.1449 3.14%
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 11.10 7.93 9.83 11.13 9.51 14.04 14.26 -4.08%
P/EPS 50.86 38.75 44.44 51.70 35.86 51.47 50.76 0.03%
EY 1.97 2.58 2.25 1.93 2.79 1.94 1.97 0.00%
DY 0.00 0.00 0.00 0.00 0.00 12.14 0.00 -
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 10.72 7.93 9.58 10.74 9.42 13.69 13.94 -4.27%
P/EPS 49.14 38.75 43.35 49.90 35.54 50.18 49.62 -0.16%
EY 2.04 2.58 2.31 2.00 2.81 1.99 2.02 0.16%
DY 0.00 0.00 0.00 0.00 0.00 12.45 0.00 -
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