[DPHARMA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

26-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 2.54%

YoY- 7.69%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	134,988	135,625	131,437	129,092	126,816	124,896	123,765	5.97%
YoY %	-0.47%	3.19%	1.82%	1.79%	1.54%	0.91%	-	-
Horiz. %	109.07%	109.58%	106.20%	104.30%	102.47%	100.91%	100.00%	-
PBT	35,995	36,493	35,410	35,413	34,460	35,638	38,215	-3.92%
YoY %	-1.36%	3.06%	-0.01%	2.77%	-3.31%	-6.74%	-	-
Horiz. %	94.19%	95.49%	92.66%	92.67%	90.17%	93.26%	100.00%	-
Tax	-6,906	-7,030	-6,741	-7,514	-7,251	-7,252	-7,981	-9.21%
YoY %	1.76%	-4.29%	10.29%	-3.63%	0.01%	9.13%	-	-
Horiz. %	86.53%	88.08%	84.46%	94.15%	90.85%	90.87%	100.00%	-
NP	29,089	29,463	28,669	27,899	27,209	28,386	30,234	-2.54%
YoY %	-1.27%	2.77%	2.76%	2.54%	-4.15%	-6.11%	-	-
Horiz. %	96.21%	97.45%	94.82%	92.28%	89.99%	93.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,089	29,463	28,669	27,899	27,209	28,386	30,234	-2.54%
YoY %	-1.27%	2.77%	2.76%	2.54%	-4.15%	-6.11%	-	-
Horiz. %	96.21%	97.45%	94.82%	92.28%	89.99%	93.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.19%	19.26%	19.04%	21.22%	21.04%	20.35%	20.88%	-
YoY %	-0.36%	1.16%	-10.27%	0.86%	3.39%	-2.54%	-	-
Horiz. %	91.91%	92.24%	91.19%	101.63%	100.77%	97.46%	100.00%	-
Total Cost	105,899	106,162	102,768	101,193	99,607	96,510	93,531	8.65%
YoY %	-0.25%	3.30%	1.56%	1.59%	3.21%	3.19%	-	-
Horiz. %	113.22%	113.50%	109.88%	108.19%	106.50%	103.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,198	162,320	156,744	148,494	140,286	146,967	142,996	5.17%
YoY %	-5.00%	3.56%	5.56%	5.85%	-4.55%	2.78%	-	-
Horiz. %	107.83%	113.51%	109.61%	103.84%	98.10%	102.78%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	5,014	6,402	6,402	22,910	22,910	16,743	16,743	-55.33%
YoY %	-21.68%	0.00%	-72.06%	0.00%	36.83%	0.00%	-	-
Horiz. %	29.95%	38.24%	38.24%	136.83%	136.83%	100.00%	100.00%	-
Div Payout %	17.24%	21.73%	22.33%	82.12%	84.20%	58.98%	55.38%	-
YoY %	-20.66%	-2.69%	-72.81%	-2.47%	42.76%	6.50%	-	-
Horiz. %	31.13%	39.24%	40.32%	148.28%	152.04%	106.50%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	154,198	162,320	156,744	148,494	140,286	146,967	142,996	5.17%
YoY %	-5.00%	3.56%	5.56%	5.85%	-4.55%	2.78%	-	-
Horiz. %	107.83%	113.51%	109.61%	103.84%	98.10%	102.78%	100.00%	-
NOSH	138,917	138,735	138,711	138,779	138,897	138,648	138,831	0.04%
YoY %	0.13%	0.02%	-0.05%	-0.08%	0.18%	-0.13%	-	-
Horiz. %	100.06%	99.93%	99.91%	99.96%	100.05%	99.87%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	21.55%	21.72%	21.81%	21.61%	21.46%	22.73%	24.43%	-
YoY %	-0.78%	-0.41%	0.93%	0.70%	-5.59%	-6.96%	-	-
Horiz. %	88.21%	88.91%	89.28%	88.46%	87.84%	93.04%	100.00%	-
ROE	18.86%	18.15%	18.29%	18.79%	19.40%	19.31%	21.14%	-
YoY %	3.91%	-0.77%	-2.66%	-3.14%	0.47%	-8.66%	-	-
Horiz. %	89.21%	85.86%	86.52%	88.88%	91.77%	91.34%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	97.17	97.76	94.76	93.02	91.30	90.08	89.15	5.92%
YoY %	-0.60%	3.17%	1.87%	1.88%	1.35%	1.04%	-	-
Horiz. %	109.00%	109.66%	106.29%	104.34%	102.41%	101.04%	100.00%	-
EPS	20.94	21.24	20.67	20.10	19.59	20.47	21.78	-2.59%
YoY %	-1.41%	2.76%	2.84%	2.60%	-4.30%	-6.01%	-	-
Horiz. %	96.14%	97.52%	94.90%	92.29%	89.94%	93.99%	100.00%	-
DPS	3.61	4.61	4.61	16.50	16.50	12.06	12.06	-55.35%
YoY %	-21.69%	0.00%	-72.06%	0.00%	36.82%	0.00%	-	-
Horiz. %	29.93%	38.23%	38.23%	136.82%	136.82%	100.00%	100.00%	-
NAPS	1.11	1.17	1.13	1.07	1.01	1.06	1.03	5.12%
YoY %	-5.13%	3.54%	5.61%	5.94%	-4.72%	2.91%	-	-
Horiz. %	107.77%	113.59%	109.71%	103.88%	98.06%	102.91%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 138,779
RPS	14.02	14.09	13.65	13.41	13.17	12.97	12.86	5.94%
YoY %	-0.50%	3.22%	1.79%	1.82%	1.54%	0.86%	-	-
Horiz. %	109.02%	109.56%	106.14%	104.28%	102.41%	100.86%	100.00%	-
EPS	3.02	3.06	2.98	2.90	2.83	2.95	3.14	-2.57%
YoY %	-1.31%	2.68%	2.76%	2.47%	-4.07%	-6.05%	-	-
Horiz. %	96.18%	97.45%	94.90%	92.36%	90.13%	93.95%	100.00%	-
DPS	0.52	0.67	0.67	2.38	2.38	1.74	1.74	-55.39%
YoY %	-22.39%	0.00%	-71.85%	0.00%	36.78%	0.00%	-	-
Horiz. %	29.89%	38.51%	38.51%	136.78%	136.78%	100.00%	100.00%	-
NAPS	0.1602	0.1686	0.1628	0.1543	0.1457	0.1527	0.1485	5.20%
YoY %	-4.98%	3.56%	5.51%	5.90%	-4.58%	2.83%	-	-
Horiz. %	107.88%	113.54%	109.63%	103.91%	98.11%	102.83%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.34	2.35	2.39	2.44	2.45	2.40	2.40	-
P/RPS	2.41	2.40	2.52	2.62	2.68	2.66	2.69	-7.08%
YoY %	0.42%	-4.76%	-3.82%	-2.24%	0.75%	-1.12%	-	-
Horiz. %	89.59%	89.22%	93.68%	97.40%	99.63%	98.88%	100.00%	-
P/EPS	11.17	11.07	11.56	12.14	12.51	11.72	11.02	0.90%
YoY %	0.90%	-4.24%	-4.78%	-2.96%	6.74%	6.35%	-	-
Horiz. %	101.36%	100.45%	104.90%	110.16%	113.52%	106.35%	100.00%	-
EY	8.95	9.04	8.65	8.24	8.00	8.53	9.07	-0.88%
YoY %	-1.00%	4.51%	4.98%	3.00%	-6.21%	-5.95%	-	-
Horiz. %	98.68%	99.67%	95.37%	90.85%	88.20%	94.05%	100.00%	-
DY	1.54	1.96	1.93	6.76	6.73	5.03	5.03	-54.67%
YoY %	-21.43%	1.55%	-71.45%	0.45%	33.80%	0.00%	-	-
Horiz. %	30.62%	38.97%	38.37%	134.39%	133.80%	100.00%	100.00%	-
P/NAPS	2.11	2.01	2.12	2.28	2.43	2.26	2.33	-6.41%
YoY %	4.98%	-5.19%	-7.02%	-6.17%	7.52%	-3.00%	-	-
Horiz. %	90.56%	86.27%	90.99%	97.85%	104.29%	97.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	25/05/11	23/02/11	26/11/10	24/08/10	25/05/10	23/02/10	-
Price	2.22	2.57	2.45	2.38	2.45	2.38	2.33	-
P/RPS	2.28	2.63	2.59	2.56	2.68	2.64	2.61	-8.64%
YoY %	-13.31%	1.54%	1.17%	-4.48%	1.52%	1.15%	-	-
Horiz. %	87.36%	100.77%	99.23%	98.08%	102.68%	101.15%	100.00%	-
P/EPS	10.60	12.10	11.85	11.84	12.51	11.62	10.70	-0.62%
YoY %	-12.40%	2.11%	0.08%	-5.36%	7.66%	8.60%	-	-
Horiz. %	99.07%	113.08%	110.75%	110.65%	116.92%	108.60%	100.00%	-
EY	9.43	8.26	8.44	8.45	8.00	8.60	9.35	0.57%
YoY %	14.16%	-2.13%	-0.12%	5.62%	-6.98%	-8.02%	-	-
Horiz. %	100.86%	88.34%	90.27%	90.37%	85.56%	91.98%	100.00%	-
DY	1.63	1.79	1.88	6.93	6.73	5.07	5.18	-53.83%
YoY %	-8.94%	-4.79%	-72.87%	2.97%	32.74%	-2.12%	-	-
Horiz. %	31.47%	34.56%	36.29%	133.78%	129.92%	97.88%	100.00%	-
P/NAPS	2.00	2.20	2.17	2.22	2.43	2.25	2.26	-7.84%
YoY %	-9.09%	1.38%	-2.25%	-8.64%	8.00%	-0.44%	-	-
Horiz. %	88.50%	97.35%	96.02%	98.23%	107.52%	99.56%	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