[DPHARMA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

24-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -16.7%

YoY- -14.5%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	123,399	123,622	123,065	122,873	125,457	120,724	114,918	4.85%
YoY %	-0.18%	0.45%	0.16%	-2.06%	3.92%	5.05%	-	-
Horiz. %	107.38%	107.57%	107.09%	106.92%	109.17%	105.05%	100.00%	-
PBT	33,217	35,047	34,863	35,340	43,112	41,837	41,521	-13.81%
YoY %	-5.22%	0.53%	-1.35%	-18.03%	3.05%	0.76%	-	-
Horiz. %	80.00%	84.41%	83.96%	85.11%	103.83%	100.76%	100.00%	-
Tax	-7,310	-7,476	-7,795	-7,938	-10,218	-9,988	-10,093	-19.33%
YoY %	2.22%	4.09%	1.80%	22.31%	-2.30%	1.04%	-	-
Horiz. %	72.43%	74.07%	77.23%	78.65%	101.24%	98.96%	100.00%	-
NP	25,907	27,571	27,068	27,402	32,894	31,849	31,428	-12.07%
YoY %	-6.04%	1.86%	-1.22%	-16.70%	3.28%	1.34%	-	-
Horiz. %	82.43%	87.73%	86.13%	87.19%	104.66%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,907	27,571	27,068	27,402	32,894	31,849	31,428	-12.07%
YoY %	-6.04%	1.86%	-1.22%	-16.70%	3.28%	1.34%	-	-
Horiz. %	82.43%	87.73%	86.13%	87.19%	104.66%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.01%	21.33%	22.36%	22.46%	23.70%	23.87%	24.31%	-
YoY %	3.19%	-4.61%	-0.45%	-5.23%	-0.71%	-1.81%	-	-
Horiz. %	90.54%	87.74%	91.98%	92.39%	97.49%	98.19%	100.00%	-
Total Cost	97,492	96,051	95,997	95,471	92,563	88,875	83,490	10.87%
YoY %	1.50%	0.06%	0.55%	3.14%	4.15%	6.45%	-	-
Horiz. %	116.77%	115.04%	114.98%	114.35%	110.87%	106.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	143,023	136,061	137,340	130,671	137,432	129,067	120,710	11.96%
YoY %	5.12%	-0.93%	5.10%	-4.92%	6.48%	6.92%	-	-
Horiz. %	118.48%	112.72%	113.78%	108.25%	113.85%	106.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	9,814	9,814	20,833	20,833	11,102	58,277	47,174	-64.85%
YoY %	0.00%	-52.89%	0.00%	87.65%	-80.95%	23.54%	-	-
Horiz. %	20.80%	20.80%	44.16%	44.16%	23.53%	123.54%	100.00%	-
Div Payout %	37.88%	35.60%	76.97%	76.03%	33.75%	182.98%	150.11%	-
YoY %	6.40%	-53.75%	1.24%	125.27%	-81.56%	21.90%	-	-
Horiz. %	25.23%	23.72%	51.28%	50.65%	22.48%	121.90%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	143,023	136,061	137,340	130,671	137,432	129,067	120,710	11.96%
YoY %	5.12%	-0.93%	5.10%	-4.92%	6.48%	6.92%	-	-
Horiz. %	118.48%	112.72%	113.78%	108.25%	113.85%	106.92%	100.00%	-
NOSH	138,857	138,837	138,727	139,011	138,820	138,782	138,747	0.05%
YoY %	0.01%	0.08%	-0.20%	0.14%	0.03%	0.03%	-	-
Horiz. %	100.08%	100.06%	99.99%	100.19%	100.05%	100.03%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	20.99%	22.30%	21.99%	22.30%	26.22%	26.38%	27.35%	-
YoY %	-5.87%	1.41%	-1.39%	-14.95%	-0.61%	-3.55%	-	-
Horiz. %	76.75%	81.54%	80.40%	81.54%	95.87%	96.45%	100.00%	-
ROE	18.11%	20.26%	19.71%	20.97%	23.93%	24.68%	26.04%	-
YoY %	-10.61%	2.79%	-6.01%	-12.37%	-3.04%	-5.22%	-	-
Horiz. %	69.55%	77.80%	75.69%	80.53%	91.90%	94.78%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	88.87	89.04	88.71	88.39	90.37	86.99	82.83	4.79%
YoY %	-0.19%	0.37%	0.36%	-2.19%	3.89%	5.02%	-	-
Horiz. %	107.29%	107.50%	107.10%	106.71%	109.10%	105.02%	100.00%	-
EPS	18.66	19.86	19.51	19.71	23.70	22.95	22.65	-12.10%
YoY %	-6.04%	1.79%	-1.01%	-16.84%	3.27%	1.32%	-	-
Horiz. %	82.38%	87.68%	86.14%	87.02%	104.64%	101.32%	100.00%	-
DPS	7.06	7.06	15.00	15.00	8.00	42.00	34.00	-64.90%
YoY %	0.00%	-52.93%	0.00%	87.50%	-80.95%	23.53%	-	-
Horiz. %	20.76%	20.76%	44.12%	44.12%	23.53%	123.53%	100.00%	-
NAPS	1.03	0.98	0.99	0.94	0.99	0.93	0.87	11.90%
YoY %	5.10%	-1.01%	5.32%	-5.05%	6.45%	6.90%	-	-
Horiz. %	118.39%	112.64%	113.79%	108.05%	113.79%	106.90%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 139,011
RPS	12.82	12.84	12.78	12.76	13.03	12.54	11.94	4.85%
YoY %	-0.16%	0.47%	0.16%	-2.07%	3.91%	5.03%	-	-
Horiz. %	107.37%	107.54%	107.04%	106.87%	109.13%	105.03%	100.00%	-
EPS	2.69	2.86	2.81	2.85	3.42	3.31	3.26	-12.01%
YoY %	-5.94%	1.78%	-1.40%	-16.67%	3.32%	1.53%	-	-
Horiz. %	82.52%	87.73%	86.20%	87.42%	104.91%	101.53%	100.00%	-
DPS	1.02	1.02	2.16	2.16	1.15	6.05	4.90	-64.84%
YoY %	0.00%	-52.78%	0.00%	87.83%	-80.99%	23.47%	-	-
Horiz. %	20.82%	20.82%	44.08%	44.08%	23.47%	123.47%	100.00%	-
NAPS	0.1486	0.1413	0.1427	0.1357	0.1428	0.1341	0.1254	11.97%
YoY %	5.17%	-0.98%	5.16%	-4.97%	6.49%	6.94%	-	-
Horiz. %	118.50%	112.68%	113.80%	108.21%	113.88%	106.94%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.58	2.13	2.10	2.08	2.22	2.48	2.60	-
P/RPS	2.90	2.39	2.37	2.35	2.46	2.85	3.14	-5.15%
YoY %	21.34%	0.84%	0.85%	-4.47%	-13.68%	-9.24%	-	-
Horiz. %	92.36%	76.11%	75.48%	74.84%	78.34%	90.76%	100.00%	-
P/EPS	13.83	10.73	10.76	10.55	9.37	10.81	11.48	13.20%
YoY %	28.89%	-0.28%	1.99%	12.59%	-13.32%	-5.84%	-	-
Horiz. %	120.47%	93.47%	93.73%	91.90%	81.62%	94.16%	100.00%	-
EY	7.23	9.32	9.29	9.48	10.67	9.25	8.71	-11.66%
YoY %	-22.42%	0.32%	-2.00%	-11.15%	15.35%	6.20%	-	-
Horiz. %	83.01%	107.00%	106.66%	108.84%	122.50%	106.20%	100.00%	-
DY	2.74	3.31	7.14	7.21	3.60	16.94	13.08	-64.69%
YoY %	-17.22%	-53.64%	-0.97%	100.28%	-78.75%	29.51%	-	-
Horiz. %	20.95%	25.31%	54.59%	55.12%	27.52%	129.51%	100.00%	-
P/NAPS	2.50	2.17	2.12	2.21	2.24	2.67	2.99	-11.23%
YoY %	15.21%	2.36%	-4.07%	-1.34%	-16.10%	-10.70%	-	-
Horiz. %	83.61%	72.58%	70.90%	73.91%	74.92%	89.30%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	26/08/09	26/05/09	24/02/09	19/11/08	26/08/08	21/05/08	-
Price	2.49	2.50	2.34	2.20	2.20	2.30	2.55	-
P/RPS	2.80	2.81	2.64	2.49	2.43	2.64	3.08	-6.15%
YoY %	-0.36%	6.44%	6.02%	2.47%	-7.95%	-14.29%	-	-
Horiz. %	90.91%	91.23%	85.71%	80.84%	78.90%	85.71%	100.00%	-
P/EPS	13.35	12.59	11.99	11.16	9.28	10.02	11.26	12.00%
YoY %	6.04%	5.00%	7.44%	20.26%	-7.39%	-11.01%	-	-
Horiz. %	118.56%	111.81%	106.48%	99.11%	82.42%	88.99%	100.00%	-
EY	7.49	7.94	8.34	8.96	10.77	9.98	8.88	-10.71%
YoY %	-5.67%	-4.80%	-6.92%	-16.81%	7.92%	12.39%	-	-
Horiz. %	84.35%	89.41%	93.92%	100.90%	121.28%	112.39%	100.00%	-
DY	2.84	2.82	6.41	6.82	3.64	18.26	13.33	-64.29%
YoY %	0.71%	-56.01%	-6.01%	87.36%	-80.07%	36.98%	-	-
Horiz. %	21.31%	21.16%	48.09%	51.16%	27.31%	136.98%	100.00%	-
P/NAPS	2.42	2.55	2.36	2.34	2.22	2.47	2.93	-11.95%
YoY %	-5.10%	8.05%	0.85%	5.41%	-10.12%	-15.70%	-	-
Horiz. %	82.59%	87.03%	80.55%	79.86%	75.77%	84.30%	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