[DPHARMA] QoQ Cumulative 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- 14.73%

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
Cumulative Result
Revenue	93,916	61,728	27,665	122,872	93,389	60,977	27,473	126.75%
YoY %	52.14%	123.13%	-77.48%	31.57%	53.15%	121.95%	-	-
Horiz. %	341.85%	224.69%	100.70%	447.25%	339.93%	221.95%	100.00%	-
PBT	29,605	20,337	9,369	35,340	31,729	20,630	9,846	108.18%
YoY %	45.57%	117.07%	-73.49%	11.38%	53.80%	109.53%	-	-
Horiz. %	300.68%	206.55%	95.16%	358.93%	322.25%	209.53%	100.00%	-
Tax	-7,216	-4,877	-2,391	-7,937	-7,844	-5,339	-2,534	100.77%
YoY %	-47.96%	-103.97%	69.88%	-1.19%	-46.92%	-110.69%	-	-
Horiz. %	284.77%	192.46%	94.36%	313.22%	309.55%	210.69%	100.00%	-
NP	22,389	15,460	6,978	27,403	23,885	15,291	7,312	110.71%
YoY %	44.82%	121.55%	-74.54%	14.73%	56.20%	109.12%	-	-
Horiz. %	306.20%	211.43%	95.43%	374.77%	326.65%	209.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,389	15,460	6,978	27,403	23,885	15,291	7,312	110.71%
YoY %	44.82%	121.55%	-74.54%	14.73%	56.20%	109.12%	-	-
Horiz. %	306.20%	211.43%	95.43%	374.77%	326.65%	209.12%	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	71,527	46,268	20,687	95,469	69,504	45,686	20,161	132.43%
YoY %	54.59%	123.66%	-78.33%	37.36%	52.13%	126.61%	-	-
Horiz. %	354.78%	229.49%	102.61%	473.53%	344.74%	226.61%	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	83	83	-	20,822	11,102	11,100	-	-
YoY %	0.00%	0.00%	-	87.55%	0.02%	0.00%	-	-
Horiz. %	0.75%	0.75%	-	187.59%	100.02%	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	15.66%	11.37%	5.08%	21.00%	17.38%	11.85%	6.06%	-
YoY %	37.73%	123.82%	-75.81%	20.83%	46.67%	95.54%	-	-
Horiz. %	258.42%	187.62%	83.83%	346.53%	286.80%	195.54%	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	67.66	44.48	19.94	88.51	67.29	43.95	19.80	126.70%
YoY %	52.11%	123.07%	-77.47%	31.54%	53.11%	121.97%	-	-
Horiz. %	341.72%	224.65%	100.71%	447.02%	339.85%	221.97%	100.00%	-
EPS	16.13	11.14	5.03	19.74	17.21	11.02	5.27	110.66%
YoY %	44.79%	121.47%	-74.52%	14.70%	56.17%	109.11%	-	-
Horiz. %	306.07%	211.39%	95.45%	374.57%	326.57%	209.11%	100.00%	-
DPS	0.06	0.06	0.00	15.00	8.00	8.00	0.00	-
YoY %	0.00%	0.00%	0.00%	87.50%	0.00%	0.00%	-	-
Horiz. %	0.75%	0.75%	0.00%	187.50%	100.00%	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	9.76	6.41	2.87	12.76	9.70	6.33	2.85	127.02%
YoY %	52.26%	123.34%	-77.51%	31.55%	53.24%	122.11%	-	-
Horiz. %	342.46%	224.91%	100.70%	447.72%	340.35%	222.11%	100.00%	-
EPS	2.33	1.61	0.72	2.85	2.48	1.59	0.76	110.89%
YoY %	44.72%	123.61%	-74.74%	14.92%	55.97%	109.21%	-	-
Horiz. %	306.58%	211.84%	94.74%	375.00%	326.32%	209.21%	100.00%	-
DPS	0.01	0.01	0.00	2.16	1.15	1.15	0.00	-
YoY %	0.00%	0.00%	0.00%	87.83%	0.00%	0.00%	-	-
Horiz. %	0.87%	0.87%	0.00%	187.83%	100.00%	100.00%	-	-
NAPS	0.1485	0.1413	0.1427	0.1356	0.1427	0.1341	0.1254	11.92%
YoY %	5.10%	-0.98%	5.24%	-4.98%	6.41%	6.94%	-	-
Horiz. %	118.42%	112.68%	113.80%	108.13%	113.80%	106.94%	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	3.81	4.79	10.53	2.35	3.30	5.64	13.13	-56.13%
YoY %	-20.46%	-54.51%	348.09%	-28.79%	-41.49%	-57.04%	-	-
Horiz. %	29.02%	36.48%	80.20%	17.90%	25.13%	42.96%	100.00%	-
P/EPS	16.00	19.12	41.75	10.54	12.90	22.50	49.34	-52.76%
YoY %	-16.32%	-54.20%	296.11%	-18.29%	-42.67%	-54.40%	-	-
Horiz. %	32.43%	38.75%	84.62%	21.36%	26.15%	45.60%	100.00%	-
EY	6.25	5.23	2.40	9.49	7.75	4.44	2.03	111.49%
YoY %	19.50%	117.92%	-74.71%	22.45%	74.55%	118.72%	-	-
Horiz. %	307.88%	257.64%	118.23%	467.49%	381.77%	218.72%	100.00%	-
DY	0.02	0.03	0.00	7.21	3.60	3.23	0.00	-
YoY %	-33.33%	0.00%	0.00%	100.28%	11.46%	0.00%	-	-
Horiz. %	0.62%	0.93%	0.00%	223.22%	111.46%	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	3.68	5.62	11.73	2.49	3.27	5.23	12.88	-56.58%
YoY %	-34.52%	-52.09%	371.08%	-23.85%	-37.48%	-59.39%	-	-
Horiz. %	28.57%	43.63%	91.07%	19.33%	25.39%	40.61%	100.00%	-
P/EPS	15.44	22.44	46.52	11.14	12.78	20.87	48.39	-53.27%
YoY %	-31.19%	-51.76%	317.59%	-12.83%	-38.76%	-56.87%	-	-
Horiz. %	31.91%	46.37%	96.14%	23.02%	26.41%	43.13%	100.00%	-
EY	6.48	4.46	2.15	8.97	7.82	4.79	2.07	113.84%
YoY %	45.29%	107.44%	-76.03%	14.71%	63.26%	131.40%	-	-
Horiz. %	313.04%	215.46%	103.86%	433.33%	377.78%	231.40%	100.00%	-
DY	0.02	0.02	0.00	6.82	3.64	3.48	0.00	-
YoY %	0.00%	0.00%	0.00%	87.36%	4.60%	0.00%	-	-
Horiz. %	0.57%	0.57%	0.00%	195.98%	104.60%	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