[DPHARMA] QoQ TTM Result on 30-Sep-2011 [#3]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

21-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- -0.34%

YoY- 3.91%

Quarter Report

CCMBIO-Q3- 20102011.xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	140,215	141,205	138,132	137,291	134,988	135,625	131,437	4.40%
YoY %	-0.70%	2.22%	0.61%	1.71%	-0.47%	3.19%	-	-
Horiz. %	106.68%	107.43%	105.09%	104.45%	102.70%	103.19%	100.00%	-
PBT	35,468	35,723	34,729	35,500	35,995	36,493	35,410	0.10%
YoY %	-0.71%	2.86%	-2.17%	-1.38%	-1.36%	3.06%	-	-
Horiz. %	100.16%	100.88%	98.08%	100.25%	101.65%	103.06%	100.00%	-
Tax	-8,043	-8,233	-8,023	-6,509	-6,906	-7,030	-6,741	12.50%
YoY %	2.31%	-2.62%	-23.26%	5.75%	1.76%	-4.29%	-	-
Horiz. %	119.31%	122.13%	119.02%	96.56%	102.45%	104.29%	100.00%	-
NP	27,425	27,490	26,706	28,991	29,089	29,463	28,669	-2.91%
YoY %	-0.24%	2.94%	-7.88%	-0.34%	-1.27%	2.77%	-	-
Horiz. %	95.66%	95.89%	93.15%	101.12%	101.46%	102.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,425	27,490	26,706	28,991	29,089	29,463	28,669	-2.91%
YoY %	-0.24%	2.94%	-7.88%	-0.34%	-1.27%	2.77%	-	-
Horiz. %	95.66%	95.89%	93.15%	101.12%	101.46%	102.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.68%	23.05%	23.10%	18.34%	19.19%	19.26%	19.04%	-
YoY %	-1.61%	-0.22%	25.95%	-4.43%	-0.36%	1.16%	-	-
Horiz. %	119.12%	121.06%	121.32%	96.32%	100.79%	101.16%	100.00%	-
Total Cost	112,790	113,715	111,426	108,300	105,899	106,162	102,768	6.40%
YoY %	-0.81%	2.05%	2.89%	2.27%	-0.25%	3.30%	-	-
Horiz. %	109.75%	110.65%	108.42%	105.38%	103.05%	103.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,310	170,824	163,776	162,353	154,198	162,320	156,744	2.35%
YoY %	-4.98%	4.30%	0.88%	5.29%	-5.00%	3.56%	-	-
Horiz. %	103.55%	108.98%	104.49%	103.58%	98.38%	103.56%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	24,980	24,987	24,987	5,014	5,014	6,402	6,402	148.05%
YoY %	-0.03%	0.00%	398.34%	0.00%	-21.68%	0.00%	-	-
Horiz. %	390.19%	390.30%	390.30%	78.32%	78.32%	100.00%	100.00%	-
Div Payout %	91.09%	90.90%	93.56%	17.30%	17.24%	21.73%	22.33%	-
YoY %	0.21%	-2.84%	440.81%	0.35%	-20.66%	-2.69%	-	-
Horiz. %	407.93%	407.08%	418.99%	77.47%	77.21%	97.31%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	162,310	170,824	163,776	162,353	154,198	162,320	156,744	2.35%
YoY %	-4.98%	4.30%	0.88%	5.29%	-5.00%	3.56%	-	-
Horiz. %	103.55%	108.98%	104.49%	103.58%	98.38%	103.56%	100.00%	-
NOSH	138,727	138,881	138,793	138,763	138,917	138,735	138,711	0.00%
YoY %	-0.11%	0.06%	0.02%	-0.11%	0.13%	0.02%	-	-
Horiz. %	100.01%	100.12%	100.06%	100.04%	100.15%	100.02%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	19.56%	19.47%	19.33%	21.12%	21.55%	21.72%	21.81%	-
YoY %	0.46%	0.72%	-8.48%	-2.00%	-0.78%	-0.41%	-	-
Horiz. %	89.68%	89.27%	88.63%	96.84%	98.81%	99.59%	100.00%	-
ROE	16.90%	16.09%	16.31%	17.86%	18.86%	18.15%	18.29%	-
YoY %	5.03%	-1.35%	-8.68%	-5.30%	3.91%	-0.77%	-	-
Horiz. %	92.40%	87.97%	89.17%	97.65%	103.12%	99.23%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	101.07	101.67	99.52	98.94	97.17	97.76	94.76	4.39%
YoY %	-0.59%	2.16%	0.59%	1.82%	-0.60%	3.17%	-	-
Horiz. %	106.66%	107.29%	105.02%	104.41%	102.54%	103.17%	100.00%	-
EPS	19.77	19.79	19.24	20.89	20.94	21.24	20.67	-2.92%
YoY %	-0.10%	2.86%	-7.90%	-0.24%	-1.41%	2.76%	-	-
Horiz. %	95.65%	95.74%	93.08%	101.06%	101.31%	102.76%	100.00%	-
DPS	18.00	18.00	18.00	3.61	3.61	4.61	4.61	148.16%
YoY %	0.00%	0.00%	398.61%	0.00%	-21.69%	0.00%	-	-
Horiz. %	390.46%	390.46%	390.46%	78.31%	78.31%	100.00%	100.00%	-
NAPS	1.17	1.23	1.18	1.17	1.11	1.17	1.13	2.34%
YoY %	-4.88%	4.24%	0.85%	5.41%	-5.13%	3.54%	-	-
Horiz. %	103.54%	108.85%	104.42%	103.54%	98.23%	103.54%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 138,763
RPS	14.58	14.68	14.36	14.27	14.03	14.10	13.66	4.44%
YoY %	-0.68%	2.23%	0.63%	1.71%	-0.50%	3.22%	-	-
Horiz. %	106.73%	107.47%	105.12%	104.47%	102.71%	103.22%	100.00%	-
EPS	2.85	2.86	2.78	3.01	3.02	3.06	2.98	-2.93%
YoY %	-0.35%	2.88%	-7.64%	-0.33%	-1.31%	2.68%	-	-
Horiz. %	95.64%	95.97%	93.29%	101.01%	101.34%	102.68%	100.00%	-
DPS	2.60	2.60	2.60	0.52	0.52	0.67	0.67	147.14%
YoY %	0.00%	0.00%	400.00%	0.00%	-22.39%	0.00%	-	-
Horiz. %	388.06%	388.06%	388.06%	77.61%	77.61%	100.00%	100.00%	-
NAPS	0.1687	0.1776	0.1703	0.1688	0.1603	0.1687	0.1629	2.36%
YoY %	-5.01%	4.29%	0.89%	5.30%	-4.98%	3.56%	-	-
Horiz. %	103.56%	109.02%	104.54%	103.62%	98.40%	103.56%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	2.23	2.40	2.02	2.10	2.34	2.35	2.39	-
P/RPS	2.21	2.36	2.03	2.12	2.41	2.40	2.52	-8.38%
YoY %	-6.36%	16.26%	-4.25%	-12.03%	0.42%	-4.76%	-	-
Horiz. %	87.70%	93.65%	80.56%	84.13%	95.63%	95.24%	100.00%	-
P/EPS	11.28	12.13	10.50	10.05	11.17	11.07	11.56	-1.62%
YoY %	-7.01%	15.52%	4.48%	-10.03%	0.90%	-4.24%	-	-
Horiz. %	97.58%	104.93%	90.83%	86.94%	96.63%	95.76%	100.00%	-
EY	8.87	8.25	9.53	9.95	8.95	9.04	8.65	1.69%
YoY %	7.52%	-13.43%	-4.22%	11.17%	-1.00%	4.51%	-	-
Horiz. %	102.54%	95.38%	110.17%	115.03%	103.47%	104.51%	100.00%	-
DY	8.07	7.50	8.91	1.72	1.54	1.96	1.93	159.77%
YoY %	7.60%	-15.82%	418.02%	11.69%	-21.43%	1.55%	-	-
Horiz. %	418.13%	388.60%	461.66%	89.12%	79.79%	101.55%	100.00%	-
P/NAPS	1.91	1.95	1.71	1.79	2.11	2.01	2.12	-6.72%
YoY %	-2.05%	14.04%	-4.47%	-15.17%	4.98%	-5.19%	-	-
Horiz. %	90.09%	91.98%	80.66%	84.43%	99.53%	94.81%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	17/05/12	22/02/12	21/11/11	18/08/11	25/05/11	23/02/11	-
Price	2.38	2.38	2.12	2.10	2.22	2.57	2.45	-
P/RPS	2.35	2.34	2.13	2.12	2.28	2.63	2.59	-6.28%
YoY %	0.43%	9.86%	0.47%	-7.02%	-13.31%	1.54%	-	-
Horiz. %	90.73%	90.35%	82.24%	81.85%	88.03%	101.54%	100.00%	-
P/EPS	12.04	12.02	11.02	10.05	10.60	12.10	11.85	1.06%
YoY %	0.17%	9.07%	9.65%	-5.19%	-12.40%	2.11%	-	-
Horiz. %	101.60%	101.43%	93.00%	84.81%	89.45%	102.11%	100.00%	-
EY	8.31	8.32	9.08	9.95	9.43	8.26	8.44	-1.03%
YoY %	-0.12%	-8.37%	-8.74%	5.51%	14.16%	-2.13%	-	-
Horiz. %	98.46%	98.58%	107.58%	117.89%	111.73%	97.87%	100.00%	-
DY	7.56	7.56	8.49	1.72	1.63	1.79	1.88	153.09%
YoY %	0.00%	-10.95%	393.60%	5.52%	-8.94%	-4.79%	-	-
Horiz. %	402.13%	402.13%	451.60%	91.49%	86.70%	95.21%	100.00%	-
P/NAPS	2.03	1.93	1.80	1.79	2.00	2.20	2.17	-4.35%
YoY %	5.18%	7.22%	0.56%	-10.50%	-9.09%	1.38%	-	-
Horiz. %	93.55%	88.94%	82.95%	82.49%	92.17%	101.38%	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