[DPHARMA] QoQ TTM Result on 31-Dec-2005 [#4]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

27-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- 0.55%

YoY- 3.32%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	104,020	100,512	99,506	94,297	92,506	88,330	81,970	17.19%
YoY %	3.49%	1.01%	5.52%	1.94%	4.73%	7.76%	-	-
Horiz. %	126.90%	122.62%	121.39%	115.04%	112.85%	107.76%	100.00%	-
PBT	39,019	37,551	36,450	33,457	31,413	29,362	26,994	27.81%
YoY %	3.91%	3.02%	8.95%	6.51%	6.99%	8.77%	-	-
Horiz. %	144.55%	139.11%	135.03%	123.94%	116.37%	108.77%	100.00%	-
Tax	-10,300	-10,239	-11,220	-9,946	-8,030	-6,586	-3,959	89.05%
YoY %	-0.60%	8.74%	-12.81%	-23.86%	-21.93%	-66.36%	-	-
Horiz. %	260.17%	258.63%	283.40%	251.23%	202.83%	166.36%	100.00%	-
NP	28,719	27,312	25,230	23,511	23,383	22,776	23,035	15.82%
YoY %	5.15%	8.25%	7.31%	0.55%	2.67%	-1.12%	-	-
Horiz. %	124.68%	118.57%	109.53%	102.07%	101.51%	98.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,719	27,312	25,230	23,511	23,383	22,776	23,035	15.82%
YoY %	5.15%	8.25%	7.31%	0.55%	2.67%	-1.12%	-	-
Horiz. %	124.68%	118.57%	109.53%	102.07%	101.51%	98.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.40%	27.27%	30.78%	29.73%	25.56%	22.43%	14.67%	-
YoY %	-3.19%	-11.40%	3.53%	16.31%	13.95%	52.90%	-	-
Horiz. %	179.96%	185.89%	209.82%	202.66%	174.23%	152.90%	100.00%	-
Total Cost	75,301	73,200	74,276	70,786	69,123	65,554	58,935	17.72%
YoY %	2.87%	-1.45%	4.93%	2.41%	5.44%	11.23%	-	-
Horiz. %	127.77%	124.20%	126.03%	120.11%	117.29%	111.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	139,526	139,334	147,741	140,811	128,864	111,722	112,287	15.56%
YoY %	0.14%	-5.69%	4.92%	9.27%	15.34%	-0.50%	-	-
Horiz. %	124.26%	124.09%	131.57%	125.40%	114.76%	99.50%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	34,151	34,151	24,398	24,398	7,927	7,927	9,727	130.82%
YoY %	0.00%	39.97%	0.00%	207.78%	0.00%	-18.51%	-	-
Horiz. %	351.09%	351.09%	250.83%	250.83%	81.49%	81.49%	100.00%	-
Div Payout %	118.92%	125.04%	96.70%	103.77%	33.90%	34.81%	42.23%	-
YoY %	-4.89%	29.31%	-6.81%	206.11%	-2.61%	-17.57%	-	-
Horiz. %	281.60%	296.09%	228.98%	245.73%	80.27%	82.43%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	139,526	139,334	147,741	140,811	128,864	111,722	112,287	15.56%
YoY %	0.14%	-5.69%	4.92%	9.27%	15.34%	-0.50%	-	-
Horiz. %	124.26%	124.09%	131.57%	125.40%	114.76%	99.50%	100.00%	-
NOSH	139,526	139,334	139,378	139,417	134,234	131,438	132,102	3.70%
YoY %	0.14%	-0.03%	-0.03%	3.86%	2.13%	-0.50%	-	-
Horiz. %	105.62%	105.47%	105.51%	105.54%	101.61%	99.50%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	27.61%	27.17%	25.36%	24.93%	25.28%	25.79%	28.10%	-
YoY %	1.62%	7.14%	1.72%	-1.38%	-1.98%	-8.22%	-	-
Horiz. %	98.26%	96.69%	90.25%	88.72%	89.96%	91.78%	100.00%	-
ROE	20.58%	19.60%	17.08%	16.70%	18.15%	20.39%	20.51%	-
YoY %	5.00%	14.75%	2.28%	-7.99%	-10.99%	-0.59%	-	-
Horiz. %	100.34%	95.56%	83.28%	81.42%	88.49%	99.41%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	74.55	72.14	71.39	67.64	68.91	67.20	62.05	13.00%
YoY %	3.34%	1.05%	5.54%	-1.84%	2.54%	8.30%	-	-
Horiz. %	120.15%	116.26%	115.05%	109.01%	111.06%	108.30%	100.00%	-
EPS	20.58	19.60	18.10	16.86	17.42	17.33	17.44	11.65%
YoY %	5.00%	8.29%	7.35%	-3.21%	0.52%	-0.63%	-	-
Horiz. %	118.00%	112.39%	103.78%	96.67%	99.89%	99.37%	100.00%	-
DPS	24.50	24.51	17.50	17.50	5.91	6.00	7.36	122.77%
YoY %	-0.04%	40.06%	0.00%	196.11%	-1.50%	-18.48%	-	-
Horiz. %	332.88%	333.02%	237.77%	237.77%	80.30%	81.52%	100.00%	-
NAPS	1.00	1.00	1.06	1.01	0.96	0.85	0.85	11.43%
YoY %	0.00%	-5.66%	4.95%	5.21%	12.94%	0.00%	-	-
Horiz. %	117.65%	117.65%	124.71%	118.82%	112.94%	100.00%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 139,417
RPS	10.81	10.44	10.34	9.80	9.61	9.18	8.51	17.27%
YoY %	3.54%	0.97%	5.51%	1.98%	4.68%	7.87%	-	-
Horiz. %	127.03%	122.68%	121.50%	115.16%	112.93%	107.87%	100.00%	-
EPS	2.98	2.84	2.62	2.44	2.43	2.37	2.39	15.82%
YoY %	4.93%	8.40%	7.38%	0.41%	2.53%	-0.84%	-	-
Horiz. %	124.69%	118.83%	109.62%	102.09%	101.67%	99.16%	100.00%	-
DPS	3.55	3.55	2.53	2.53	0.82	0.82	1.01	130.99%
YoY %	0.00%	40.32%	0.00%	208.54%	0.00%	-18.81%	-	-
Horiz. %	351.49%	351.49%	250.50%	250.50%	81.19%	81.19%	100.00%	-
NAPS	0.1449	0.1447	0.1535	0.1463	0.1339	0.1161	0.1166	15.57%
YoY %	0.14%	-5.73%	4.92%	9.26%	15.33%	-0.43%	-	-
Horiz. %	124.27%	124.10%	131.65%	125.47%	114.84%	99.57%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	2.68	2.69	2.65	2.30	2.77	2.54	2.38	-
P/RPS	3.59	3.73	3.71	3.40	4.02	3.78	3.84	-4.38%
YoY %	-3.75%	0.54%	9.12%	-15.42%	6.35%	-1.56%	-	-
Horiz. %	93.49%	97.14%	96.61%	88.54%	104.69%	98.44%	100.00%	-
P/EPS	13.02	13.72	14.64	13.64	15.90	14.66	13.65	-3.09%
YoY %	-5.10%	-6.28%	7.33%	-14.21%	8.46%	7.40%	-	-
Horiz. %	95.38%	100.51%	107.25%	99.93%	116.48%	107.40%	100.00%	-
EY	7.68	7.29	6.83	7.33	6.29	6.82	7.33	3.15%
YoY %	5.35%	6.73%	-6.82%	16.53%	-7.77%	-6.96%	-	-
Horiz. %	104.77%	99.45%	93.18%	100.00%	85.81%	93.04%	100.00%	-
DY	9.14	9.11	6.61	7.61	2.13	2.36	3.09	105.92%
YoY %	0.33%	37.82%	-13.14%	257.28%	-9.75%	-23.62%	-	-
Horiz. %	295.79%	294.82%	213.92%	246.28%	68.93%	76.38%	100.00%	-
P/NAPS	2.68	2.69	2.50	2.28	2.89	2.99	2.80	-2.87%
YoY %	-0.37%	7.60%	9.65%	-21.11%	-3.34%	6.79%	-	-
Horiz. %	95.71%	96.07%	89.29%	81.43%	103.21%	106.79%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	22/11/06	23/08/06	18/05/06	27/02/06	22/11/05	29/08/05	26/05/05	-
Price	2.62	2.77	2.67	2.80	2.55	2.74	2.45	-
P/RPS	3.51	3.84	3.74	4.14	3.70	4.08	3.95	-7.56%
YoY %	-8.59%	2.67%	-9.66%	11.89%	-9.31%	3.29%	-	-
Horiz. %	88.86%	97.22%	94.68%	104.81%	93.67%	103.29%	100.00%	-
P/EPS	12.73	14.13	14.75	16.60	14.64	15.81	14.05	-6.36%
YoY %	-9.91%	-4.20%	-11.14%	13.39%	-7.40%	12.53%	-	-
Horiz. %	90.60%	100.57%	104.98%	118.15%	104.20%	112.53%	100.00%	-
EY	7.86	7.08	6.78	6.02	6.83	6.32	7.12	6.80%
YoY %	11.02%	4.42%	12.62%	-11.86%	8.07%	-11.24%	-	-
Horiz. %	110.39%	99.44%	95.22%	84.55%	95.93%	88.76%	100.00%	-
DY	9.35	8.85	6.56	6.25	2.32	2.19	3.01	112.74%
YoY %	5.65%	34.91%	4.96%	169.40%	5.94%	-27.24%	-	-
Horiz. %	310.63%	294.02%	217.94%	207.64%	77.08%	72.76%	100.00%	-
P/NAPS	2.62	2.77	2.52	2.77	2.66	3.22	2.88	-6.10%
YoY %	-5.42%	9.92%	-9.03%	4.14%	-17.39%	11.81%	-	-
Horiz. %	90.97%	96.18%	87.50%	96.18%	92.36%	111.81%	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