[DPHARMA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

20-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -6.04%

YoY- -21.24%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	126,816	124,896	123,765	123,399	123,622	123,065	122,873	2.13%
YoY %	1.54%	0.91%	0.30%	-0.18%	0.45%	0.16%	-	-
Horiz. %	103.21%	101.65%	100.73%	100.43%	100.61%	100.16%	100.00%	-
PBT	34,460	35,638	38,215	33,217	35,047	34,863	35,340	-1.67%
YoY %	-3.31%	-6.74%	15.05%	-5.22%	0.53%	-1.35%	-	-
Horiz. %	97.51%	100.84%	108.14%	93.99%	99.17%	98.65%	100.00%	-
Tax	-7,251	-7,252	-7,981	-7,310	-7,476	-7,795	-7,938	-5.87%
YoY %	0.01%	9.13%	-9.18%	2.22%	4.09%	1.80%	-	-
Horiz. %	91.35%	91.36%	100.54%	92.09%	94.18%	98.20%	100.00%	-
NP	27,209	28,386	30,234	25,907	27,571	27,068	27,402	-0.47%
YoY %	-4.15%	-6.11%	16.70%	-6.04%	1.86%	-1.22%	-	-
Horiz. %	99.30%	103.59%	110.34%	94.54%	100.62%	98.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,209	28,386	30,234	25,907	27,571	27,068	27,402	-0.47%
YoY %	-4.15%	-6.11%	16.70%	-6.04%	1.86%	-1.22%	-	-
Horiz. %	99.30%	103.59%	110.34%	94.54%	100.62%	98.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.04%	20.35%	20.88%	22.01%	21.33%	22.36%	22.46%	-
YoY %	3.39%	-2.54%	-5.13%	3.19%	-4.61%	-0.45%	-	-
Horiz. %	93.68%	90.61%	92.97%	98.00%	94.97%	99.55%	100.00%	-
Total Cost	99,607	96,510	93,531	97,492	96,051	95,997	95,471	2.87%
YoY %	3.21%	3.19%	-4.06%	1.50%	0.06%	0.55%	-	-
Horiz. %	104.33%	101.09%	97.97%	102.12%	100.61%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,286	146,967	142,996	143,023	136,061	137,340	130,671	4.86%
YoY %	-4.55%	2.78%	-0.02%	5.12%	-0.93%	5.10%	-	-
Horiz. %	107.36%	112.47%	109.43%	109.45%	104.12%	105.10%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	22,910	16,743	16,743	9,814	9,814	20,833	20,833	6.55%
YoY %	36.83%	0.00%	70.60%	0.00%	-52.89%	0.00%	-	-
Horiz. %	109.97%	80.37%	80.37%	47.11%	47.11%	100.00%	100.00%	-
Div Payout %	84.20%	58.98%	55.38%	37.88%	35.60%	76.97%	76.03%	-
YoY %	42.76%	6.50%	46.20%	6.40%	-53.75%	1.24%	-	-
Horiz. %	110.75%	77.57%	72.84%	49.82%	46.82%	101.24%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	140,286	146,967	142,996	143,023	136,061	137,340	130,671	4.86%
YoY %	-4.55%	2.78%	-0.02%	5.12%	-0.93%	5.10%	-	-
Horiz. %	107.36%	112.47%	109.43%	109.45%	104.12%	105.10%	100.00%	-
NOSH	138,897	138,648	138,831	138,857	138,837	138,727	139,011	-0.05%
YoY %	0.18%	-0.13%	-0.02%	0.01%	0.08%	-0.20%	-	-
Horiz. %	99.92%	99.74%	99.87%	99.89%	99.87%	99.80%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	21.46%	22.73%	24.43%	20.99%	22.30%	21.99%	22.30%	-
YoY %	-5.59%	-6.96%	16.39%	-5.87%	1.41%	-1.39%	-	-
Horiz. %	96.23%	101.93%	109.55%	94.13%	100.00%	98.61%	100.00%	-
ROE	19.40%	19.31%	21.14%	18.11%	20.26%	19.71%	20.97%	-
YoY %	0.47%	-8.66%	16.73%	-10.61%	2.79%	-6.01%	-	-
Horiz. %	92.51%	92.08%	100.81%	86.36%	96.61%	93.99%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	91.30	90.08	89.15	88.87	89.04	88.71	88.39	2.18%
YoY %	1.35%	1.04%	0.32%	-0.19%	0.37%	0.36%	-	-
Horiz. %	103.29%	101.91%	100.86%	100.54%	100.74%	100.36%	100.00%	-
EPS	19.59	20.47	21.78	18.66	19.86	19.51	19.71	-0.40%
YoY %	-4.30%	-6.01%	16.72%	-6.04%	1.79%	-1.01%	-	-
Horiz. %	99.39%	103.86%	110.50%	94.67%	100.76%	98.99%	100.00%	-
DPS	16.50	12.06	12.06	7.06	7.06	15.00	15.00	6.57%
YoY %	36.82%	0.00%	70.82%	0.00%	-52.93%	0.00%	-	-
Horiz. %	110.00%	80.40%	80.40%	47.07%	47.07%	100.00%	100.00%	-
NAPS	1.01	1.06	1.03	1.03	0.98	0.99	0.94	4.91%
YoY %	-4.72%	2.91%	0.00%	5.10%	-1.01%	5.32%	-	-
Horiz. %	107.45%	112.77%	109.57%	109.57%	104.26%	105.32%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 138,857
RPS	13.18	12.98	12.87	12.83	12.85	12.79	12.77	2.13%
YoY %	1.54%	0.85%	0.31%	-0.16%	0.47%	0.16%	-	-
Horiz. %	103.21%	101.64%	100.78%	100.47%	100.63%	100.16%	100.00%	-
EPS	2.83	2.95	3.14	2.69	2.87	2.81	2.85	-0.46%
YoY %	-4.07%	-6.05%	16.73%	-6.27%	2.14%	-1.40%	-	-
Horiz. %	99.30%	103.51%	110.18%	94.39%	100.70%	98.60%	100.00%	-
DPS	2.38	1.74	1.74	1.02	1.02	2.17	2.17	6.36%
YoY %	36.78%	0.00%	70.59%	0.00%	-53.00%	0.00%	-	-
Horiz. %	109.68%	80.18%	80.18%	47.00%	47.00%	100.00%	100.00%	-
NAPS	0.1458	0.1528	0.1487	0.1487	0.1414	0.1428	0.1358	4.86%
YoY %	-4.58%	2.76%	0.00%	5.16%	-0.98%	5.15%	-	-
Horiz. %	107.36%	112.52%	109.50%	109.50%	104.12%	105.15%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	2.45	2.40	2.40	2.58	2.13	2.10	2.08	-
P/RPS	2.68	2.66	2.69	2.90	2.39	2.37	2.35	9.18%
YoY %	0.75%	-1.12%	-7.24%	21.34%	0.84%	0.85%	-	-
Horiz. %	114.04%	113.19%	114.47%	123.40%	101.70%	100.85%	100.00%	-
P/EPS	12.51	11.72	11.02	13.83	10.73	10.76	10.55	12.06%
YoY %	6.74%	6.35%	-20.32%	28.89%	-0.28%	1.99%	-	-
Horiz. %	118.58%	111.09%	104.45%	131.09%	101.71%	101.99%	100.00%	-
EY	8.00	8.53	9.07	7.23	9.32	9.29	9.48	-10.72%
YoY %	-6.21%	-5.95%	25.45%	-22.42%	0.32%	-2.00%	-	-
Horiz. %	84.39%	89.98%	95.68%	76.27%	98.31%	98.00%	100.00%	-
DY	6.73	5.03	5.03	2.74	3.31	7.14	7.21	-4.50%
YoY %	33.80%	0.00%	83.58%	-17.22%	-53.64%	-0.97%	-	-
Horiz. %	93.34%	69.76%	69.76%	38.00%	45.91%	99.03%	100.00%	-
P/NAPS	2.43	2.26	2.33	2.50	2.17	2.12	2.21	6.54%
YoY %	7.52%	-3.00%	-6.80%	15.21%	2.36%	-4.07%	-	-
Horiz. %	109.95%	102.26%	105.43%	113.12%	98.19%	95.93%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	25/05/10	23/02/10	20/11/09	26/08/09	26/05/09	24/02/09	-
Price	2.45	2.38	2.33	2.49	2.50	2.34	2.20	-
P/RPS	2.68	2.64	2.61	2.80	2.81	2.64	2.49	5.03%
YoY %	1.52%	1.15%	-6.79%	-0.36%	6.44%	6.02%	-	-
Horiz. %	107.63%	106.02%	104.82%	112.45%	112.85%	106.02%	100.00%	-
P/EPS	12.51	11.62	10.70	13.35	12.59	11.99	11.16	7.93%
YoY %	7.66%	8.60%	-19.85%	6.04%	5.00%	7.44%	-	-
Horiz. %	112.10%	104.12%	95.88%	119.62%	112.81%	107.44%	100.00%	-
EY	8.00	8.60	9.35	7.49	7.94	8.34	8.96	-7.29%
YoY %	-6.98%	-8.02%	24.83%	-5.67%	-4.80%	-6.92%	-	-
Horiz. %	89.29%	95.98%	104.35%	83.59%	88.62%	93.08%	100.00%	-
DY	6.73	5.07	5.18	2.84	2.82	6.41	6.82	-0.88%
YoY %	32.74%	-2.12%	82.39%	0.71%	-56.01%	-6.01%	-	-
Horiz. %	98.68%	74.34%	75.95%	41.64%	41.35%	93.99%	100.00%	-
P/NAPS	2.43	2.25	2.26	2.42	2.55	2.36	2.34	2.55%
YoY %	8.00%	-0.44%	-6.61%	-5.10%	8.05%	0.85%	-	-
Horiz. %	103.85%	96.15%	96.58%	103.42%	108.97%	100.85%	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