[DPHARMA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

21-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 9.51%

YoY- 4.07%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	115,551	111,309	111,608	112,420	105,100	108,166	109,814	3.44%
YoY %	3.81%	-0.27%	-0.72%	6.96%	-2.83%	-1.50%	-	-
Horiz. %	105.22%	101.36%	101.63%	102.37%	95.71%	98.50%	100.00%	-
PBT	42,587	41,544	42,668	43,468	38,094	40,802	41,834	1.19%
YoY %	2.51%	-2.63%	-1.84%	14.11%	-6.64%	-2.47%	-	-
Horiz. %	101.80%	99.31%	101.99%	103.91%	91.06%	97.53%	100.00%	-
Tax	-10,544	-10,822	-11,684	-11,732	-9,115	-10,485	-11,092	-3.31%
YoY %	2.57%	7.38%	0.41%	-28.71%	13.07%	5.47%	-	-
Horiz. %	95.06%	97.57%	105.34%	105.77%	82.18%	94.53%	100.00%	-
NP	32,043	30,721	30,984	31,736	28,979	30,317	30,742	2.79%
YoY %	4.30%	-0.85%	-2.37%	9.51%	-4.41%	-1.38%	-	-
Horiz. %	104.23%	99.93%	100.79%	103.23%	94.27%	98.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,043	30,721	30,984	31,736	28,979	30,317	30,742	2.79%
YoY %	4.30%	-0.85%	-2.37%	9.51%	-4.41%	-1.38%	-	-
Horiz. %	104.23%	99.93%	100.79%	103.23%	94.27%	98.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.76%	26.05%	27.38%	26.99%	23.93%	25.70%	26.51%	-
YoY %	-4.95%	-4.86%	1.44%	12.79%	-6.89%	-3.06%	-	-
Horiz. %	93.40%	98.26%	103.28%	101.81%	90.27%	96.94%	100.00%	-
Total Cost	83,508	80,588	80,624	80,684	76,121	77,849	79,072	3.69%
YoY %	3.62%	-0.04%	-0.07%	5.99%	-2.22%	-1.55%	-	-
Horiz. %	105.61%	101.92%	101.96%	102.04%	96.27%	98.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,794	152,681	145,758	152,576	144,270	139,411	139,356	-12.60%
YoY %	-25.47%	4.75%	-4.47%	5.76%	3.49%	0.04%	-	-
Horiz. %	81.66%	109.56%	104.59%	109.49%	103.53%	100.04%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	66,611	88,832	-	-	29,825	13,011	19,509	126.23%
YoY %	-25.01%	0.00%	-	-	129.23%	-33.31%	-	-
Horiz. %	341.44%	455.34%	-	-	152.88%	66.69%	100.00%	-
Div Payout %	207.88%	289.16%	-	-	102.92%	42.92%	63.46%	-
YoY %	-28.11%	0.00%	-	-	139.79%	-32.37%	-	-
Horiz. %	327.58%	455.66%	-	-	162.18%	67.63%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	113,794	152,681	145,758	152,576	144,270	139,411	139,356	-12.60%
YoY %	-25.47%	4.75%	-4.47%	5.76%	3.49%	0.04%	-	-
Horiz. %	81.66%	109.56%	104.59%	109.49%	103.53%	100.04%	100.00%	-
NOSH	138,774	138,801	138,817	138,706	138,721	139,411	139,356	-0.27%
YoY %	-0.02%	-0.01%	0.08%	-0.01%	-0.49%	0.04%	-	-
Horiz. %	99.58%	99.60%	99.61%	99.53%	99.54%	100.04%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	27.73%	27.60%	27.76%	28.23%	27.57%	28.03%	27.99%	-
YoY %	0.47%	-0.58%	-1.66%	2.39%	-1.64%	0.14%	-	-
Horiz. %	99.07%	98.61%	99.18%	100.86%	98.50%	100.14%	100.00%	-
ROE	28.16%	20.12%	21.26%	20.80%	20.09%	21.75%	22.06%	-
YoY %	39.96%	-5.36%	2.21%	3.53%	-7.63%	-1.41%	-	-
Horiz. %	127.65%	91.21%	96.37%	94.29%	91.07%	98.59%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	83.27	80.19	80.40	81.05	75.76	77.59	78.80	3.73%
YoY %	3.84%	-0.26%	-0.80%	6.98%	-2.36%	-1.54%	-	-
Horiz. %	105.67%	101.76%	102.03%	102.86%	96.14%	98.46%	100.00%	-
EPS	23.09	22.13	22.32	22.88	20.89	21.75	22.06	3.08%
YoY %	4.34%	-0.85%	-2.45%	9.53%	-3.95%	-1.41%	-	-
Horiz. %	104.67%	100.32%	101.18%	103.72%	94.70%	98.59%	100.00%	-
DPS	48.00	64.00	0.00	0.00	21.50	9.33	14.00	126.86%
YoY %	-25.00%	0.00%	0.00%	0.00%	130.44%	-33.36%	-	-
Horiz. %	342.86%	457.14%	0.00%	0.00%	153.57%	66.64%	100.00%	-
NAPS	0.82	1.10	1.05	1.10	1.04	1.00	1.00	-12.36%
YoY %	-25.45%	4.76%	-4.55%	5.77%	4.00%	0.00%	-	-
Horiz. %	82.00%	110.00%	105.00%	110.00%	104.00%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 138,706
RPS	12.01	11.57	11.60	11.69	10.93	11.24	11.42	3.40%
YoY %	3.80%	-0.26%	-0.77%	6.95%	-2.76%	-1.58%	-	-
Horiz. %	105.17%	101.31%	101.58%	102.36%	95.71%	98.42%	100.00%	-
EPS	3.33	3.19	3.22	3.30	3.01	3.15	3.20	2.68%
YoY %	4.39%	-0.93%	-2.42%	9.63%	-4.44%	-1.56%	-	-
Horiz. %	104.06%	99.69%	100.63%	103.12%	94.06%	98.44%	100.00%	-
DPS	6.92	9.23	0.00	0.00	3.10	1.35	2.03	125.99%
YoY %	-25.03%	0.00%	0.00%	0.00%	129.63%	-33.50%	-	-
Horiz. %	340.89%	454.68%	0.00%	0.00%	152.71%	66.50%	100.00%	-
NAPS	0.1183	0.1587	0.1515	0.1586	0.15	0.1449	0.1449	-12.61%
YoY %	-25.46%	4.75%	-4.48%	5.73%	3.52%	0.00%	-	-
Horiz. %	81.64%	109.52%	104.55%	109.45%	103.52%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.60	2.80	2.64	2.60	2.47	2.68	2.69	-
P/RPS	3.12	3.49	3.28	3.21	3.26	3.45	3.41	-5.73%
YoY %	-10.60%	6.40%	2.18%	-1.53%	-5.51%	1.17%	-	-
Horiz. %	91.50%	102.35%	96.19%	94.13%	95.60%	101.17%	100.00%	-
P/EPS	11.26	12.65	11.83	11.36	11.82	12.32	12.19	-5.13%
YoY %	-10.99%	6.93%	4.14%	-3.89%	-4.06%	1.07%	-	-
Horiz. %	92.37%	103.77%	97.05%	93.19%	96.96%	101.07%	100.00%	-
EY	8.88	7.90	8.45	8.80	8.46	8.11	8.20	5.43%
YoY %	12.41%	-6.51%	-3.98%	4.02%	4.32%	-1.10%	-	-
Horiz. %	108.29%	96.34%	103.05%	107.32%	103.17%	98.90%	100.00%	-
DY	18.46	22.86	0.00	0.00	8.70	3.48	5.20	132.17%
YoY %	-19.25%	0.00%	0.00%	0.00%	150.00%	-33.08%	-	-
Horiz. %	355.00%	439.62%	0.00%	0.00%	167.31%	66.92%	100.00%	-
P/NAPS	3.17	2.55	2.51	2.36	2.38	2.68	2.69	11.53%
YoY %	24.31%	1.59%	6.36%	-0.84%	-11.19%	-0.37%	-	-
Horiz. %	117.84%	94.80%	93.31%	87.73%	88.48%	99.63%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	21/02/08	28/11/07	23/08/07	21/05/07	22/02/07	22/11/06	23/08/06	-
Price	2.53	2.73	2.70	2.78	2.54	2.62	2.77	-
P/RPS	3.04	3.40	3.36	3.43	3.35	3.38	3.52	-9.28%
YoY %	-10.59%	1.19%	-2.04%	2.39%	-0.89%	-3.98%	-	-
Horiz. %	86.36%	96.59%	95.45%	97.44%	95.17%	96.02%	100.00%	-
P/EPS	10.96	12.33	12.10	12.15	12.16	12.05	12.56	-8.66%
YoY %	-11.11%	1.90%	-0.41%	-0.08%	0.91%	-4.06%	-	-
Horiz. %	87.26%	98.17%	96.34%	96.74%	96.82%	95.94%	100.00%	-
EY	9.13	8.11	8.27	8.23	8.22	8.30	7.96	9.54%
YoY %	12.58%	-1.93%	0.49%	0.12%	-0.96%	4.27%	-	-
Horiz. %	114.70%	101.88%	103.89%	103.39%	103.27%	104.27%	100.00%	-
DY	18.97	23.44	0.00	0.00	8.46	3.56	5.05	141.06%
YoY %	-19.07%	0.00%	0.00%	0.00%	137.64%	-29.50%	-	-
Horiz. %	375.64%	464.16%	0.00%	0.00%	167.52%	70.50%	100.00%	-
P/NAPS	3.09	2.48	2.57	2.53	2.44	2.62	2.77	7.53%
YoY %	24.60%	-3.50%	1.58%	3.69%	-6.87%	-5.42%	-	-
Horiz. %	111.55%	89.53%	92.78%	91.34%	88.09%	94.58%	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