[DPHARMA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

28-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 0.62%

YoY- 1.96%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	120,724	114,918	115,550	107,457	105,997	105,791	105,100	9.68%
YoY %	5.05%	-0.55%	7.53%	1.38%	0.19%	0.66%	-	-
Horiz. %	114.87%	109.34%	109.94%	102.24%	100.85%	100.66%	100.00%	-
PBT	41,837	41,521	42,542	38,649	38,511	38,499	38,093	6.45%
YoY %	0.76%	-2.40%	10.07%	0.36%	0.03%	1.07%	-	-
Horiz. %	109.83%	109.00%	111.68%	101.46%	101.10%	101.07%	100.00%	-
Tax	-9,988	-10,093	-10,492	-9,368	-9,411	-9,211	-9,115	6.29%
YoY %	1.04%	3.80%	-12.00%	0.46%	-2.17%	-1.05%	-	-
Horiz. %	109.58%	110.73%	115.11%	102.78%	103.25%	101.05%	100.00%	-
NP	31,849	31,428	32,050	29,281	29,100	29,288	28,978	6.50%
YoY %	1.34%	-1.94%	9.46%	0.62%	-0.64%	1.07%	-	-
Horiz. %	109.91%	108.45%	110.60%	101.05%	100.42%	101.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,849	31,428	32,050	29,281	29,100	29,288	28,978	6.50%
YoY %	1.34%	-1.94%	9.46%	0.62%	-0.64%	1.07%	-	-
Horiz. %	109.91%	108.45%	110.60%	101.05%	100.42%	101.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.87%	24.31%	24.66%	24.24%	24.44%	23.93%	23.93%	-
YoY %	-1.81%	-1.42%	1.73%	-0.82%	2.13%	0.00%	-	-
Horiz. %	99.75%	101.59%	103.05%	101.30%	102.13%	100.00%	100.00%	-
Total Cost	88,875	83,490	83,500	78,176	76,897	76,503	76,122	10.88%
YoY %	6.45%	-0.01%	6.81%	1.66%	0.52%	0.50%	-	-
Horiz. %	116.75%	109.68%	109.69%	102.70%	101.02%	100.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,067	120,710	113,827	152,625	145,632	152,576	144,213	-7.13%
YoY %	6.92%	6.05%	-25.42%	4.80%	-4.55%	5.80%	-	-
Horiz. %	89.50%	83.70%	78.93%	105.83%	100.98%	105.80%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	58,277	47,174	47,174	67,281	20,106	29,860	29,860	56.23%
YoY %	23.54%	0.00%	-29.89%	234.63%	-32.67%	0.00%	-	-
Horiz. %	195.17%	157.98%	157.98%	225.32%	67.33%	100.00%	100.00%	-
Div Payout %	182.98%	150.11%	147.19%	229.78%	69.10%	101.95%	103.04%	-
YoY %	21.90%	1.98%	-35.94%	232.53%	-32.22%	-1.06%	-	-
Horiz. %	177.58%	145.68%	142.85%	223.00%	67.06%	98.94%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	129,067	120,710	113,827	152,625	145,632	152,576	144,213	-7.13%
YoY %	6.92%	6.05%	-25.42%	4.80%	-4.55%	5.80%	-	-
Horiz. %	89.50%	83.70%	78.93%	105.83%	100.98%	105.80%	100.00%	-
NOSH	138,782	138,747	138,813	138,749	138,697	138,706	138,666	0.05%
YoY %	0.03%	-0.05%	0.05%	0.04%	-0.01%	0.03%	-	-
Horiz. %	100.08%	100.06%	100.11%	100.06%	100.02%	100.03%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	26.38%	27.35%	27.74%	27.25%	27.45%	27.68%	27.57%	-
YoY %	-3.55%	-1.41%	1.80%	-0.73%	-0.83%	0.40%	-	-
Horiz. %	95.68%	99.20%	100.62%	98.84%	99.56%	100.40%	100.00%	-
ROE	24.68%	26.04%	28.16%	19.18%	19.98%	19.20%	20.09%	-
YoY %	-5.22%	-7.53%	46.82%	-4.00%	4.06%	-4.43%	-	-
Horiz. %	122.85%	129.62%	140.17%	95.47%	99.45%	95.57%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	86.99	82.83	83.24	77.45	76.42	76.27	75.79	9.63%
YoY %	5.02%	-0.49%	7.48%	1.35%	0.20%	0.63%	-	-
Horiz. %	114.78%	109.29%	109.83%	102.19%	100.83%	100.63%	100.00%	-
EPS	22.95	22.65	23.09	21.10	20.98	21.12	20.90	6.44%
YoY %	1.32%	-1.91%	9.43%	0.57%	-0.66%	1.05%	-	-
Horiz. %	109.81%	108.37%	110.48%	100.96%	100.38%	101.05%	100.00%	-
DPS	42.00	34.00	34.00	48.50	14.50	21.50	21.50	56.33%
YoY %	23.53%	0.00%	-29.90%	234.48%	-32.56%	0.00%	-	-
Horiz. %	195.35%	158.14%	158.14%	225.58%	67.44%	100.00%	100.00%	-
NAPS	0.93	0.87	0.82	1.10	1.05	1.10	1.04	-7.18%
YoY %	6.90%	6.10%	-25.45%	4.76%	-4.55%	5.77%	-	-
Horiz. %	89.42%	83.65%	78.85%	105.77%	100.96%	105.77%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 138,749
RPS	12.55	11.95	12.01	11.17	11.02	11.00	10.93	9.66%
YoY %	5.02%	-0.50%	7.52%	1.36%	0.18%	0.64%	-	-
Horiz. %	114.82%	109.33%	109.88%	102.20%	100.82%	100.64%	100.00%	-
EPS	3.31	3.27	3.33	3.04	3.03	3.04	3.01	6.54%
YoY %	1.22%	-1.80%	9.54%	0.33%	-0.33%	1.00%	-	-
Horiz. %	109.97%	108.64%	110.63%	101.00%	100.66%	101.00%	100.00%	-
DPS	6.06	4.90	4.90	6.99	2.09	3.10	3.10	56.40%
YoY %	23.67%	0.00%	-29.90%	234.45%	-32.58%	0.00%	-	-
Horiz. %	195.48%	158.06%	158.06%	225.48%	67.42%	100.00%	100.00%	-
NAPS	0.1342	0.1255	0.1183	0.1587	0.1514	0.1586	0.1499	-7.11%
YoY %	6.93%	6.09%	-25.46%	4.82%	-4.54%	5.80%	-	-
Horiz. %	89.53%	83.72%	78.92%	105.87%	101.00%	105.80%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.48	2.60	2.60	2.80	2.64	2.60	2.47	-
P/RPS	2.85	3.14	3.12	3.62	3.45	3.41	3.26	-8.57%
YoY %	-9.24%	0.64%	-13.81%	4.93%	1.17%	4.60%	-	-
Horiz. %	87.42%	96.32%	95.71%	111.04%	105.83%	104.60%	100.00%	-
P/EPS	10.81	11.48	11.26	13.27	12.58	12.31	11.82	-5.78%
YoY %	-5.84%	1.95%	-15.15%	5.48%	2.19%	4.15%	-	-
Horiz. %	91.46%	97.12%	95.26%	112.27%	106.43%	104.15%	100.00%	-
EY	9.25	8.71	8.88	7.54	7.95	8.12	8.46	6.13%
YoY %	6.20%	-1.91%	17.77%	-5.16%	-2.09%	-4.02%	-	-
Horiz. %	109.34%	102.96%	104.96%	89.13%	93.97%	95.98%	100.00%	-
DY	16.94	13.08	13.08	17.32	5.49	8.27	8.70	55.99%
YoY %	29.51%	0.00%	-24.48%	215.48%	-33.62%	-4.94%	-	-
Horiz. %	194.71%	150.34%	150.34%	199.08%	63.10%	95.06%	100.00%	-
P/NAPS	2.67	2.99	3.17	2.55	2.51	2.36	2.38	7.97%
YoY %	-10.70%	-5.68%	24.31%	1.59%	6.36%	-0.84%	-	-
Horiz. %	112.18%	125.63%	133.19%	107.14%	105.46%	99.16%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	26/08/08	21/05/08	21/02/08	28/11/07	23/08/07	21/05/07	22/02/07	-
Price	2.30	2.55	2.53	2.73	2.70	2.78	2.54	-
P/RPS	2.64	3.08	3.04	3.53	3.53	3.64	3.35	-14.69%
YoY %	-14.29%	1.32%	-13.88%	0.00%	-3.02%	8.66%	-	-
Horiz. %	78.81%	91.94%	90.75%	105.37%	105.37%	108.66%	100.00%	-
P/EPS	10.02	11.26	10.96	12.94	12.87	13.17	12.15	-12.06%
YoY %	-11.01%	2.74%	-15.30%	0.54%	-2.28%	8.40%	-	-
Horiz. %	82.47%	92.67%	90.21%	106.50%	105.93%	108.40%	100.00%	-
EY	9.98	8.88	9.13	7.73	7.77	7.60	8.23	13.72%
YoY %	12.39%	-2.74%	18.11%	-0.51%	2.24%	-7.65%	-	-
Horiz. %	121.26%	107.90%	110.94%	93.92%	94.41%	92.35%	100.00%	-
DY	18.26	13.33	13.44	17.77	5.37	7.73	8.46	67.09%
YoY %	36.98%	-0.82%	-24.37%	230.91%	-30.53%	-8.63%	-	-
Horiz. %	215.84%	157.57%	158.87%	210.05%	63.48%	91.37%	100.00%	-
P/NAPS	2.47	2.93	3.09	2.48	2.57	2.53	2.44	0.81%
YoY %	-15.70%	-5.18%	24.60%	-3.50%	1.58%	3.69%	-	-
Horiz. %	101.23%	120.08%	126.64%	101.64%	105.33%	103.69%	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