[DPHARMA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

24-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -13.95%

YoY- -14.48%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	125,221	123,456	110,660	122,872	124,518	121,954	109,892	9.08%
YoY %	1.43%	11.56%	-9.94%	-1.32%	2.10%	10.98%	-	-
Horiz. %	113.95%	112.34%	100.70%	111.81%	113.31%	110.98%	100.00%	-
PBT	39,473	40,674	37,476	35,340	42,305	41,260	39,384	0.15%
YoY %	-2.95%	8.53%	6.04%	-16.46%	2.53%	4.76%	-	-
Horiz. %	100.23%	103.28%	95.16%	89.73%	107.42%	104.76%	100.00%	-
Tax	-9,621	-9,754	-9,564	-7,937	-10,458	-10,678	-10,136	-3.41%
YoY %	1.36%	-1.99%	-20.50%	24.11%	2.06%	-5.35%	-	-
Horiz. %	94.92%	96.23%	94.36%	78.31%	103.18%	105.35%	100.00%	-
NP	29,852	30,920	27,912	27,403	31,846	30,582	29,248	1.37%
YoY %	-3.45%	10.78%	1.86%	-13.95%	4.13%	4.56%	-	-
Horiz. %	102.07%	105.72%	95.43%	93.69%	108.88%	104.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,852	30,920	27,912	27,403	31,846	30,582	29,248	1.37%
YoY %	-3.45%	10.78%	1.86%	-13.95%	4.13%	4.56%	-	-
Horiz. %	102.07%	105.72%	95.43%	93.69%	108.88%	104.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.37%	23.98%	25.52%	22.46%	24.72%	25.88%	25.74%	-
YoY %	1.63%	-6.03%	13.62%	-9.14%	-4.48%	0.54%	-	-
Horiz. %	94.68%	93.16%	99.15%	87.26%	96.04%	100.54%	100.00%	-
Total Cost	95,369	92,536	82,748	95,469	92,672	91,372	80,644	11.81%
YoY %	3.06%	11.83%	-13.32%	3.02%	1.42%	13.30%	-	-
Horiz. %	118.26%	114.75%	102.61%	118.38%	114.91%	113.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	142,967	136,003	137,340	130,490	137,397	129,043	120,710	11.93%
YoY %	5.12%	-0.97%	5.25%	-5.03%	6.47%	6.90%	-	-
Horiz. %	118.44%	112.67%	113.78%	108.10%	113.82%	106.90%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	111	166	-	20,822	14,803	22,201	-	-
YoY %	-33.13%	0.00%	-	40.66%	-33.32%	0.00%	-	-
Horiz. %	0.50%	0.75%	-	93.79%	66.68%	100.00%	-	-
Div Payout %	0.37%	0.54%	-	75.99%	46.48%	72.60%	-	-
YoY %	-31.48%	0.00%	-	63.49%	-35.98%	0.00%	-	-
Horiz. %	0.51%	0.74%	-	104.67%	64.02%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	142,967	136,003	137,340	130,490	137,397	129,043	120,710	11.93%
YoY %	5.12%	-0.97%	5.25%	-5.03%	6.47%	6.90%	-	-
Horiz. %	118.44%	112.67%	113.78%	108.10%	113.82%	106.90%	100.00%	-
NOSH	138,803	138,779	138,727	138,819	138,785	138,756	138,747	0.02%
YoY %	0.02%	0.04%	-0.07%	0.02%	0.02%	0.01%	-	-
Horiz. %	100.04%	100.02%	99.99%	100.05%	100.03%	100.01%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	23.84%	25.05%	25.22%	22.30%	25.58%	25.08%	26.62%	-
YoY %	-4.83%	-0.67%	13.09%	-12.82%	1.99%	-5.79%	-	-
Horiz. %	89.56%	94.10%	94.74%	83.77%	96.09%	94.21%	100.00%	-
ROE	20.88%	22.73%	20.32%	21.00%	23.18%	23.70%	24.23%	-
YoY %	-8.14%	11.86%	-3.24%	-9.40%	-2.19%	-2.19%	-	-
Horiz. %	86.17%	93.81%	83.86%	86.67%	95.67%	97.81%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	90.21	88.96	79.77	88.51	89.72	87.89	79.20	9.05%
YoY %	1.41%	11.52%	-9.87%	-1.35%	2.08%	10.97%	-	-
Horiz. %	113.90%	112.32%	100.72%	111.76%	113.28%	110.97%	100.00%	-
EPS	21.51	22.28	20.12	19.74	22.95	22.04	21.08	1.35%
YoY %	-3.46%	10.74%	1.93%	-13.99%	4.13%	4.55%	-	-
Horiz. %	102.04%	105.69%	95.45%	93.64%	108.87%	104.55%	100.00%	-
DPS	0.08	0.12	0.00	15.00	10.67	16.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	40.58%	-33.31%	0.00%	-	-
Horiz. %	0.50%	0.75%	0.00%	93.75%	66.69%	100.00%	-	-
NAPS	1.03	0.98	0.99	0.94	0.99	0.93	0.87	11.90%
YoY %	5.10%	-1.01%	5.32%	-5.05%	6.45%	6.90%	-	-
Horiz. %	118.39%	112.64%	113.79%	108.05%	113.79%	106.90%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 139,011
RPS	13.02	12.83	11.50	12.77	12.94	12.68	11.42	9.12%
YoY %	1.48%	11.57%	-9.95%	-1.31%	2.05%	11.03%	-	-
Horiz. %	114.01%	112.35%	100.70%	111.82%	113.31%	111.03%	100.00%	-
EPS	3.10	3.21	2.90	2.85	3.31	3.18	3.04	1.31%
YoY %	-3.43%	10.69%	1.75%	-13.90%	4.09%	4.61%	-	-
Horiz. %	101.97%	105.59%	95.39%	93.75%	108.88%	104.61%	100.00%	-
DPS	0.01	0.02	0.00	2.16	1.54	2.31	0.00	-
YoY %	-50.00%	0.00%	0.00%	40.26%	-33.33%	0.00%	-	-
Horiz. %	0.43%	0.87%	0.00%	93.51%	66.67%	100.00%	-	-
NAPS	0.1486	0.1414	0.1428	0.1357	0.1428	0.1341	0.1255	11.91%
YoY %	5.09%	-0.98%	5.23%	-4.97%	6.49%	6.85%	-	-
Horiz. %	118.41%	112.67%	113.78%	108.13%	113.78%	106.85%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.58	2.13	2.10	2.08	2.22	2.48	2.60	-
P/RPS	2.86	2.39	2.63	2.35	2.47	2.82	3.28	-8.72%
YoY %	19.67%	-9.13%	11.91%	-4.86%	-12.41%	-14.02%	-	-
Horiz. %	87.20%	72.87%	80.18%	71.65%	75.30%	85.98%	100.00%	-
P/EPS	12.00	9.56	10.44	10.54	9.67	11.25	12.33	-1.79%
YoY %	25.52%	-8.43%	-0.95%	9.00%	-14.04%	-8.76%	-	-
Horiz. %	97.32%	77.53%	84.67%	85.48%	78.43%	91.24%	100.00%	-
EY	8.34	10.46	9.58	9.49	10.34	8.89	8.11	1.88%
YoY %	-20.27%	9.19%	0.95%	-8.22%	16.31%	9.62%	-	-
Horiz. %	102.84%	128.98%	118.13%	117.02%	127.50%	109.62%	100.00%	-
DY	0.03	0.06	0.00	7.21	4.80	6.45	0.00	-
YoY %	-50.00%	0.00%	0.00%	50.21%	-25.58%	0.00%	-	-
Horiz. %	0.47%	0.93%	0.00%	111.78%	74.42%	100.00%	-	-
P/NAPS	2.50	2.17	2.12	2.21	2.24	2.67	2.99	-11.23%
YoY %	15.21%	2.36%	-4.07%	-1.34%	-16.10%	-10.70%	-	-
Horiz. %	83.61%	72.58%	70.90%	73.91%	74.92%	89.30%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	26/08/09	26/05/09	24/02/09	19/11/08	26/08/08	21/05/08	-
Price	2.49	2.50	2.34	2.20	2.20	2.30	2.55	-
P/RPS	2.76	2.81	2.93	2.49	2.45	2.62	3.22	-9.75%
YoY %	-1.78%	-4.10%	17.67%	1.63%	-6.49%	-18.63%	-	-
Horiz. %	85.71%	87.27%	90.99%	77.33%	76.09%	81.37%	100.00%	-
P/EPS	11.58	11.22	11.63	11.14	9.59	10.44	12.10	-2.88%
YoY %	3.21%	-3.53%	4.40%	16.16%	-8.14%	-13.72%	-	-
Horiz. %	95.70%	92.73%	96.12%	92.07%	79.26%	86.28%	100.00%	-
EY	8.64	8.91	8.60	8.97	10.43	9.58	8.27	2.95%
YoY %	-3.03%	3.60%	-4.12%	-14.00%	8.87%	15.84%	-	-
Horiz. %	104.47%	107.74%	103.99%	108.46%	126.12%	115.84%	100.00%	-
DY	0.03	0.05	0.00	6.82	4.85	6.96	0.00	-
YoY %	-40.00%	0.00%	0.00%	40.62%	-30.32%	0.00%	-	-
Horiz. %	0.43%	0.72%	0.00%	97.99%	69.68%	100.00%	-	-
P/NAPS	2.42	2.55	2.36	2.34	2.22	2.47	2.93	-11.95%
YoY %	-5.10%	8.05%	0.85%	5.41%	-10.12%	-15.70%	-	-
Horiz. %	82.59%	87.03%	80.55%	79.86%	75.77%	84.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos