[DPHARMA] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.28%
YoY- 12.34%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 137,291 129,092 123,399 125,457 107,457 104,020 92,506 6.79%
PBT 35,500 35,413 33,217 43,112 38,649 39,019 31,413 2.05%
Tax -6,509 -7,514 -7,310 -10,218 -9,368 -10,300 -8,030 -3.43%
NP 28,991 27,899 25,907 32,894 29,281 28,719 23,383 3.64%
-
NP to SH 28,991 27,899 25,907 32,894 29,281 28,719 23,383 3.64%
-
Tax Rate 18.34% 21.22% 22.01% 23.70% 24.24% 26.40% 25.56% -
Total Cost 108,300 101,193 97,492 92,563 78,176 75,301 69,123 7.76%
-
Net Worth 162,353 148,494 143,023 137,432 152,625 139,526 128,864 3.92%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 5,014 22,910 9,814 11,102 67,281 34,151 7,927 -7.34%
Div Payout % 17.30% 82.12% 37.88% 33.75% 229.78% 118.92% 33.90% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 162,353 148,494 143,023 137,432 152,625 139,526 128,864 3.92%
NOSH 138,763 138,779 138,857 138,820 138,749 139,526 134,234 0.55%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.12% 21.61% 20.99% 26.22% 27.25% 27.61% 25.28% -
ROE 17.86% 18.79% 18.11% 23.93% 19.18% 20.58% 18.15% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 98.94 93.02 88.87 90.37 77.45 74.55 68.91 6.21%
EPS 20.89 20.10 18.66 23.70 21.10 20.58 17.42 3.07%
DPS 3.61 16.50 7.06 8.00 48.50 24.50 5.91 -7.88%
NAPS 1.17 1.07 1.03 0.99 1.10 1.00 0.96 3.35%
Adjusted Per Share Value based on latest NOSH - 138,820
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 14.26 13.41 12.82 13.03 11.16 10.81 9.61 6.79%
EPS 3.01 2.90 2.69 3.42 3.04 2.98 2.43 3.63%
DPS 0.52 2.38 1.02 1.15 6.99 3.55 0.82 -7.30%
NAPS 0.1687 0.1543 0.1486 0.1428 0.1585 0.1449 0.1339 3.92%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.10 2.44 2.58 2.22 2.80 2.68 2.77 -
P/RPS 2.12 2.62 2.90 2.46 3.62 3.59 4.02 -10.11%
P/EPS 10.05 12.14 13.83 9.37 13.27 13.02 15.90 -7.35%
EY 9.95 8.24 7.23 10.67 7.54 7.68 6.29 7.93%
DY 1.72 6.76 2.74 3.60 17.32 9.14 2.13 -3.49%
P/NAPS 1.79 2.28 2.50 2.24 2.55 2.68 2.89 -7.67%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 26/11/10 20/11/09 19/11/08 28/11/07 22/11/06 22/11/05 -
Price 2.10 2.38 2.49 2.20 2.73 2.62 2.55 -
P/RPS 2.12 2.56 2.80 2.43 3.53 3.51 3.70 -8.86%
P/EPS 10.05 11.84 13.35 9.28 12.94 12.73 14.64 -6.07%
EY 9.95 8.45 7.49 10.77 7.73 7.86 6.83 6.46%
DY 1.72 6.93 2.84 3.64 17.77 9.35 2.32 -4.86%
P/NAPS 1.79 2.22 2.42 2.22 2.48 2.62 2.66 -6.38%

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