[DPHARMA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

21-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 9.46%

YoY- 10.6%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	125,457	120,724	114,918	115,550	107,457	105,997	105,791	12.00%
YoY %	3.92%	5.05%	-0.55%	7.53%	1.38%	0.19%	-	-
Horiz. %	118.59%	114.12%	108.63%	109.22%	101.57%	100.19%	100.00%	-
PBT	43,112	41,837	41,521	42,542	38,649	38,511	38,499	7.81%
YoY %	3.05%	0.76%	-2.40%	10.07%	0.36%	0.03%	-	-
Horiz. %	111.98%	108.67%	107.85%	110.50%	100.39%	100.03%	100.00%	-
Tax	-10,218	-9,988	-10,093	-10,492	-9,368	-9,411	-9,211	7.14%
YoY %	-2.30%	1.04%	3.80%	-12.00%	0.46%	-2.17%	-	-
Horiz. %	110.93%	108.44%	109.58%	113.91%	101.70%	102.17%	100.00%	-
NP	32,894	31,849	31,428	32,050	29,281	29,100	29,288	8.02%
YoY %	3.28%	1.34%	-1.94%	9.46%	0.62%	-0.64%	-	-
Horiz. %	112.31%	108.74%	107.31%	109.43%	99.98%	99.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,894	31,849	31,428	32,050	29,281	29,100	29,288	8.02%
YoY %	3.28%	1.34%	-1.94%	9.46%	0.62%	-0.64%	-	-
Horiz. %	112.31%	108.74%	107.31%	109.43%	99.98%	99.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.70%	23.87%	24.31%	24.66%	24.24%	24.44%	23.93%	-
YoY %	-0.71%	-1.81%	-1.42%	1.73%	-0.82%	2.13%	-	-
Horiz. %	99.04%	99.75%	101.59%	103.05%	101.30%	102.13%	100.00%	-
Total Cost	92,563	88,875	83,490	83,500	78,176	76,897	76,503	13.50%
YoY %	4.15%	6.45%	-0.01%	6.81%	1.66%	0.52%	-	-
Horiz. %	120.99%	116.17%	109.13%	109.15%	102.19%	100.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,432	129,067	120,710	113,827	152,625	145,632	152,576	-6.71%
YoY %	6.48%	6.92%	6.05%	-25.42%	4.80%	-4.55%	-	-
Horiz. %	90.07%	84.59%	79.11%	74.60%	100.03%	95.45%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	11,102	58,277	47,174	47,174	67,281	20,106	29,860	-48.20%
YoY %	-80.95%	23.54%	0.00%	-29.89%	234.63%	-32.67%	-	-
Horiz. %	37.18%	195.17%	157.98%	157.98%	225.32%	67.33%	100.00%	-
Div Payout %	33.75%	182.98%	150.11%	147.19%	229.78%	69.10%	101.95%	-
YoY %	-81.56%	21.90%	1.98%	-35.94%	232.53%	-32.22%	-	-
Horiz. %	33.10%	179.48%	147.24%	144.37%	225.38%	67.78%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	137,432	129,067	120,710	113,827	152,625	145,632	152,576	-6.71%
YoY %	6.48%	6.92%	6.05%	-25.42%	4.80%	-4.55%	-	-
Horiz. %	90.07%	84.59%	79.11%	74.60%	100.03%	95.45%	100.00%	-
NOSH	138,820	138,782	138,747	138,813	138,749	138,697	138,706	0.05%
YoY %	0.03%	0.03%	-0.05%	0.05%	0.04%	-0.01%	-	-
Horiz. %	100.08%	100.05%	100.03%	100.08%	100.03%	99.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	26.22%	26.38%	27.35%	27.74%	27.25%	27.45%	27.68%	-
YoY %	-0.61%	-3.55%	-1.41%	1.80%	-0.73%	-0.83%	-	-
Horiz. %	94.73%	95.30%	98.81%	100.22%	98.45%	99.17%	100.00%	-
ROE	23.93%	24.68%	26.04%	28.16%	19.18%	19.98%	19.20%	-
YoY %	-3.04%	-5.22%	-7.53%	46.82%	-4.00%	4.06%	-	-
Horiz. %	124.64%	128.54%	135.62%	146.67%	99.90%	104.06%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	90.37	86.99	82.83	83.24	77.45	76.42	76.27	11.93%
YoY %	3.89%	5.02%	-0.49%	7.48%	1.35%	0.20%	-	-
Horiz. %	118.49%	114.06%	108.60%	109.14%	101.55%	100.20%	100.00%	-
EPS	23.70	22.95	22.65	23.09	21.10	20.98	21.12	7.96%
YoY %	3.27%	1.32%	-1.91%	9.43%	0.57%	-0.66%	-	-
Horiz. %	112.22%	108.66%	107.24%	109.33%	99.91%	99.34%	100.00%	-
DPS	8.00	42.00	34.00	34.00	48.50	14.50	21.50	-48.17%
YoY %	-80.95%	23.53%	0.00%	-29.90%	234.48%	-32.56%	-	-
Horiz. %	37.21%	195.35%	158.14%	158.14%	225.58%	67.44%	100.00%	-
NAPS	0.99	0.93	0.87	0.82	1.10	1.05	1.10	-6.76%
YoY %	6.45%	6.90%	6.10%	-25.45%	4.76%	-4.55%	-	-
Horiz. %	90.00%	84.55%	79.09%	74.55%	100.00%	95.45%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 138,813
RPS	13.03	12.54	11.94	12.00	11.16	11.01	10.99	11.98%
YoY %	3.91%	5.03%	-0.50%	7.53%	1.36%	0.18%	-	-
Horiz. %	118.56%	114.10%	108.64%	109.19%	101.55%	100.18%	100.00%	-
EPS	3.42	3.31	3.26	3.33	3.04	3.02	3.04	8.14%
YoY %	3.32%	1.53%	-2.10%	9.54%	0.66%	-0.66%	-	-
Horiz. %	112.50%	108.88%	107.24%	109.54%	100.00%	99.34%	100.00%	-
DPS	1.15	6.05	4.90	4.90	6.99	2.09	3.10	-48.27%
YoY %	-80.99%	23.47%	0.00%	-29.90%	234.45%	-32.58%	-	-
Horiz. %	37.10%	195.16%	158.06%	158.06%	225.48%	67.42%	100.00%	-
NAPS	0.1428	0.1341	0.1254	0.1182	0.1585	0.1513	0.1585	-6.69%
YoY %	6.49%	6.94%	6.09%	-25.43%	4.76%	-4.54%	-	-
Horiz. %	90.09%	84.61%	79.12%	74.57%	100.00%	95.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.22	2.48	2.60	2.60	2.80	2.64	2.60	-
P/RPS	2.46	2.85	3.14	3.12	3.62	3.45	3.41	-19.51%
YoY %	-13.68%	-9.24%	0.64%	-13.81%	4.93%	1.17%	-	-
Horiz. %	72.14%	83.58%	92.08%	91.50%	106.16%	101.17%	100.00%	-
P/EPS	9.37	10.81	11.48	11.26	13.27	12.58	12.31	-16.59%
YoY %	-13.32%	-5.84%	1.95%	-15.15%	5.48%	2.19%	-	-
Horiz. %	76.12%	87.81%	93.26%	91.47%	107.80%	102.19%	100.00%	-
EY	10.67	9.25	8.71	8.88	7.54	7.95	8.12	19.91%
YoY %	15.35%	6.20%	-1.91%	17.77%	-5.16%	-2.09%	-	-
Horiz. %	131.40%	113.92%	107.27%	109.36%	92.86%	97.91%	100.00%	-
DY	3.60	16.94	13.08	13.08	17.32	5.49	8.27	-42.47%
YoY %	-78.75%	29.51%	0.00%	-24.48%	215.48%	-33.62%	-	-
Horiz. %	43.53%	204.84%	158.16%	158.16%	209.43%	66.38%	100.00%	-
P/NAPS	2.24	2.67	2.99	3.17	2.55	2.51	2.36	-3.41%
YoY %	-16.10%	-10.70%	-5.68%	24.31%	1.59%	6.36%	-	-
Horiz. %	94.92%	113.14%	126.69%	134.32%	108.05%	106.36%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/08	26/08/08	21/05/08	21/02/08	28/11/07	23/08/07	21/05/07	-
Price	2.20	2.30	2.55	2.53	2.73	2.70	2.78	-
P/RPS	2.43	2.64	3.08	3.04	3.53	3.53	3.64	-23.55%
YoY %	-7.95%	-14.29%	1.32%	-13.88%	0.00%	-3.02%	-	-
Horiz. %	66.76%	72.53%	84.62%	83.52%	96.98%	96.98%	100.00%	-
P/EPS	9.28	10.02	11.26	10.96	12.94	12.87	13.17	-20.76%
YoY %	-7.39%	-11.01%	2.74%	-15.30%	0.54%	-2.28%	-	-
Horiz. %	70.46%	76.08%	85.50%	83.22%	98.25%	97.72%	100.00%	-
EY	10.77	9.98	8.88	9.13	7.73	7.77	7.60	26.08%
YoY %	7.92%	12.39%	-2.74%	18.11%	-0.51%	2.24%	-	-
Horiz. %	141.71%	131.32%	116.84%	120.13%	101.71%	102.24%	100.00%	-
DY	3.64	18.26	13.33	13.44	17.77	5.37	7.73	-39.39%
YoY %	-80.07%	36.98%	-0.82%	-24.37%	230.91%	-30.53%	-	-
Horiz. %	47.09%	236.22%	172.45%	173.87%	229.88%	69.47%	100.00%	-
P/NAPS	2.22	2.47	2.93	3.09	2.48	2.57	2.53	-8.32%
YoY %	-10.12%	-15.70%	-5.18%	24.60%	-3.50%	1.58%	-	-
Horiz. %	87.75%	97.63%	115.81%	122.13%	98.02%	101.58%	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