[DPHARMA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -6.11%

YoY- 4.87%

Quarter Report

CCMDBIO-Q1 2010- FRS 139- 25052010.xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	131,437	129,092	126,816	124,896	123,765	123,399	123,622	4.15%
YoY %	1.82%	1.79%	1.54%	0.91%	0.30%	-0.18%	-	-
Horiz. %	106.32%	104.42%	102.58%	101.03%	100.12%	99.82%	100.00%	-
PBT	35,410	35,413	34,460	35,638	38,215	33,217	35,047	0.68%
YoY %	-0.01%	2.77%	-3.31%	-6.74%	15.05%	-5.22%	-	-
Horiz. %	101.04%	101.04%	98.33%	101.69%	109.04%	94.78%	100.00%	-
Tax	-6,741	-7,514	-7,251	-7,252	-7,981	-7,310	-7,476	-6.64%
YoY %	10.29%	-3.63%	0.01%	9.13%	-9.18%	2.22%	-	-
Horiz. %	90.17%	100.51%	96.99%	97.00%	106.75%	97.78%	100.00%	-
NP	28,669	27,899	27,209	28,386	30,234	25,907	27,571	2.63%
YoY %	2.76%	2.54%	-4.15%	-6.11%	16.70%	-6.04%	-	-
Horiz. %	103.98%	101.19%	98.69%	102.96%	109.66%	93.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,669	27,899	27,209	28,386	30,234	25,907	27,571	2.63%
YoY %	2.76%	2.54%	-4.15%	-6.11%	16.70%	-6.04%	-	-
Horiz. %	103.98%	101.19%	98.69%	102.96%	109.66%	93.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.04%	21.22%	21.04%	20.35%	20.88%	22.01%	21.33%	-
YoY %	-10.27%	0.86%	3.39%	-2.54%	-5.13%	3.19%	-	-
Horiz. %	89.26%	99.48%	98.64%	95.41%	97.89%	103.19%	100.00%	-
Total Cost	102,768	101,193	99,607	96,510	93,531	97,492	96,051	4.59%
YoY %	1.56%	1.59%	3.21%	3.19%	-4.06%	1.50%	-	-
Horiz. %	106.99%	105.35%	103.70%	100.48%	97.38%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,744	148,494	140,286	146,967	142,996	143,023	136,061	9.86%
YoY %	5.56%	5.85%	-4.55%	2.78%	-0.02%	5.12%	-	-
Horiz. %	115.20%	109.14%	103.11%	108.02%	105.10%	105.12%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	6,402	22,910	22,910	16,743	16,743	9,814	9,814	-24.72%
YoY %	-72.06%	0.00%	36.83%	0.00%	70.60%	0.00%	-	-
Horiz. %	65.23%	233.44%	233.44%	170.60%	170.60%	100.00%	100.00%	-
Div Payout %	22.33%	82.12%	84.20%	58.98%	55.38%	37.88%	35.60%	-
YoY %	-72.81%	-2.47%	42.76%	6.50%	46.20%	6.40%	-	-
Horiz. %	62.72%	230.67%	236.52%	165.67%	155.56%	106.40%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	156,744	148,494	140,286	146,967	142,996	143,023	136,061	9.86%
YoY %	5.56%	5.85%	-4.55%	2.78%	-0.02%	5.12%	-	-
Horiz. %	115.20%	109.14%	103.11%	108.02%	105.10%	105.12%	100.00%	-
NOSH	138,711	138,779	138,897	138,648	138,831	138,857	138,837	-0.06%
YoY %	-0.05%	-0.08%	0.18%	-0.13%	-0.02%	0.01%	-	-
Horiz. %	99.91%	99.96%	100.04%	99.86%	100.00%	100.01%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	21.81%	21.61%	21.46%	22.73%	24.43%	20.99%	22.30%	-
YoY %	0.93%	0.70%	-5.59%	-6.96%	16.39%	-5.87%	-	-
Horiz. %	97.80%	96.91%	96.23%	101.93%	109.55%	94.13%	100.00%	-
ROE	18.29%	18.79%	19.40%	19.31%	21.14%	18.11%	20.26%	-
YoY %	-2.66%	-3.14%	0.47%	-8.66%	16.73%	-10.61%	-	-
Horiz. %	90.28%	92.74%	95.76%	95.31%	104.34%	89.39%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	94.76	93.02	91.30	90.08	89.15	88.87	89.04	4.22%
YoY %	1.87%	1.88%	1.35%	1.04%	0.32%	-0.19%	-	-
Horiz. %	106.42%	104.47%	102.54%	101.17%	100.12%	99.81%	100.00%	-
EPS	20.67	20.10	19.59	20.47	21.78	18.66	19.86	2.69%
YoY %	2.84%	2.60%	-4.30%	-6.01%	16.72%	-6.04%	-	-
Horiz. %	104.08%	101.21%	98.64%	103.07%	109.67%	93.96%	100.00%	-
DPS	4.61	16.50	16.50	12.06	12.06	7.06	7.06	-24.67%
YoY %	-72.06%	0.00%	36.82%	0.00%	70.82%	0.00%	-	-
Horiz. %	65.30%	233.71%	233.71%	170.82%	170.82%	100.00%	100.00%	-
NAPS	1.13	1.07	1.01	1.06	1.03	1.03	0.98	9.93%
YoY %	5.61%	5.94%	-4.72%	2.91%	0.00%	5.10%	-	-
Horiz. %	115.31%	109.18%	103.06%	108.16%	105.10%	105.10%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 138,648
RPS	13.66	13.42	13.18	12.98	12.87	12.83	12.85	4.14%
YoY %	1.79%	1.82%	1.54%	0.85%	0.31%	-0.16%	-	-
Horiz. %	106.30%	104.44%	102.57%	101.01%	100.16%	99.84%	100.00%	-
EPS	2.98	2.90	2.83	2.95	3.14	2.69	2.87	2.53%
YoY %	2.76%	2.47%	-4.07%	-6.05%	16.73%	-6.27%	-	-
Horiz. %	103.83%	101.05%	98.61%	102.79%	109.41%	93.73%	100.00%	-
DPS	0.67	2.38	2.38	1.74	1.74	1.02	1.02	-24.37%
YoY %	-71.85%	0.00%	36.78%	0.00%	70.59%	0.00%	-	-
Horiz. %	65.69%	233.33%	233.33%	170.59%	170.59%	100.00%	100.00%	-
NAPS	0.1629	0.1544	0.1458	0.1528	0.1487	0.1487	0.1414	9.86%
YoY %	5.51%	5.90%	-4.58%	2.76%	0.00%	5.16%	-	-
Horiz. %	115.21%	109.19%	103.11%	108.06%	105.16%	105.16%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	2.39	2.44	2.45	2.40	2.40	2.58	2.13	-
P/RPS	2.52	2.62	2.68	2.66	2.69	2.90	2.39	3.58%
YoY %	-3.82%	-2.24%	0.75%	-1.12%	-7.24%	21.34%	-	-
Horiz. %	105.44%	109.62%	112.13%	111.30%	112.55%	121.34%	100.00%	-
P/EPS	11.56	12.14	12.51	11.72	11.02	13.83	10.73	5.07%
YoY %	-4.78%	-2.96%	6.74%	6.35%	-20.32%	28.89%	-	-
Horiz. %	107.74%	113.14%	116.59%	109.23%	102.70%	128.89%	100.00%	-
EY	8.65	8.24	8.00	8.53	9.07	7.23	9.32	-4.83%
YoY %	4.98%	3.00%	-6.21%	-5.95%	25.45%	-22.42%	-	-
Horiz. %	92.81%	88.41%	85.84%	91.52%	97.32%	77.58%	100.00%	-
DY	1.93	6.76	6.73	5.03	5.03	2.74	3.31	-30.13%
YoY %	-71.45%	0.45%	33.80%	0.00%	83.58%	-17.22%	-	-
Horiz. %	58.31%	204.23%	203.32%	151.96%	151.96%	82.78%	100.00%	-
P/NAPS	2.12	2.28	2.43	2.26	2.33	2.50	2.17	-1.53%
YoY %	-7.02%	-6.17%	7.52%	-3.00%	-6.80%	15.21%	-	-
Horiz. %	97.70%	105.07%	111.98%	104.15%	107.37%	115.21%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	26/11/10	24/08/10	25/05/10	23/02/10	20/11/09	26/08/09	-
Price	2.45	2.38	2.45	2.38	2.33	2.49	2.50	-
P/RPS	2.59	2.56	2.68	2.64	2.61	2.80	2.81	-5.27%
YoY %	1.17%	-4.48%	1.52%	1.15%	-6.79%	-0.36%	-	-
Horiz. %	92.17%	91.10%	95.37%	93.95%	92.88%	99.64%	100.00%	-
P/EPS	11.85	11.84	12.51	11.62	10.70	13.35	12.59	-3.94%
YoY %	0.08%	-5.36%	7.66%	8.60%	-19.85%	6.04%	-	-
Horiz. %	94.12%	94.04%	99.36%	92.30%	84.99%	106.04%	100.00%	-
EY	8.44	8.45	8.00	8.60	9.35	7.49	7.94	4.14%
YoY %	-0.12%	5.62%	-6.98%	-8.02%	24.83%	-5.67%	-	-
Horiz. %	106.30%	106.42%	100.76%	108.31%	117.76%	94.33%	100.00%	-
DY	1.88	6.93	6.73	5.07	5.18	2.84	2.82	-23.62%
YoY %	-72.87%	2.97%	32.74%	-2.12%	82.39%	0.71%	-	-
Horiz. %	66.67%	245.74%	238.65%	179.79%	183.69%	100.71%	100.00%	-
P/NAPS	2.17	2.22	2.43	2.25	2.26	2.42	2.55	-10.17%
YoY %	-2.25%	-8.64%	8.00%	-0.44%	-6.61%	-5.10%	-	-
Horiz. %	85.10%	87.06%	95.29%	88.24%	88.63%	94.90%	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