[DPHARMA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.21%
YoY- 123.03%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 35,378 33,036 32,195 29,850 29,484 32,068 23,975 6.69%
PBT 9,000 7,836 8,607 8,610 3,612 11,384 7,491 3.10%
Tax -3,002 -1,507 7 -766 -95 -2,375 -1,251 15.69%
NP 5,998 6,329 8,614 7,844 3,517 9,009 6,240 -0.65%
-
NP to SH 5,998 6,329 8,614 7,844 3,517 9,009 6,240 -0.65%
-
Tax Rate 33.36% 19.23% -0.08% 8.90% 2.63% 20.86% 16.70% -
Total Cost 29,380 26,707 23,581 22,006 25,967 23,059 17,735 8.76%
-
Net Worth 169,359 163,776 156,744 142,996 130,671 113,827 144,213 2.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,576 20,125 152 16,659 9,730 - 20,106 -5.21%
Div Payout % 243.02% 317.98% 1.77% 212.39% 276.68% - 322.22% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 169,359 163,776 156,744 142,996 130,671 113,827 144,213 2.71%
NOSH 138,819 138,793 138,711 138,831 139,011 138,813 138,666 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.95% 19.16% 26.76% 26.28% 11.93% 28.09% 26.03% -
ROE 3.54% 3.86% 5.50% 5.49% 2.69% 7.91% 4.33% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.48 23.80 23.21 21.50 21.21 23.10 17.29 6.66%
EPS 4.32 4.56 6.21 5.65 2.53 6.49 4.50 -0.67%
DPS 10.50 14.50 0.11 12.00 7.00 0.00 14.50 -5.23%
NAPS 1.22 1.18 1.13 1.03 0.94 0.82 1.04 2.69%
Adjusted Per Share Value based on latest NOSH - 138,831
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.68 3.43 3.34 3.10 3.06 3.33 2.49 6.72%
EPS 0.62 0.66 0.89 0.81 0.37 0.94 0.65 -0.78%
DPS 1.51 2.09 0.02 1.73 1.01 0.00 2.09 -5.26%
NAPS 0.1759 0.1701 0.1628 0.1485 0.1357 0.1182 0.1498 2.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.13 2.02 2.39 2.40 2.08 2.60 2.47 -
P/RPS 8.36 8.49 10.30 11.16 9.81 11.25 14.29 -8.54%
P/EPS 49.30 44.30 38.49 42.48 82.21 40.06 54.89 -1.77%
EY 2.03 2.26 2.60 2.35 1.22 2.50 1.82 1.83%
DY 4.93 7.18 0.05 5.00 3.37 0.00 5.87 -2.86%
P/NAPS 1.75 1.71 2.12 2.33 2.21 3.17 2.38 -4.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 22/02/12 23/02/11 23/02/10 24/02/09 21/02/08 22/02/07 -
Price 2.17 2.12 2.45 2.33 2.20 2.53 2.54 -
P/RPS 8.51 8.91 10.56 10.84 10.37 10.95 14.69 -8.68%
P/EPS 50.22 46.49 39.45 41.24 86.96 38.98 56.44 -1.92%
EY 1.99 2.15 2.53 2.42 1.15 2.57 1.77 1.96%
DY 4.84 6.84 0.04 5.15 3.18 0.00 5.71 -2.71%
P/NAPS 1.78 1.80 2.17 2.26 2.34 3.09 2.44 -5.11%

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