[DPHARMA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 10.78%

YoY- 1.11%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	140,824	136,658	129,554	123,456	121,954	111,608	109,814	4.22%
YoY %	3.05%	5.48%	4.94%	1.23%	9.27%	1.63%	-	-
Horiz. %	128.24%	124.44%	117.98%	112.42%	111.06%	101.63%	100.00%	-
PBT	35,812	34,332	33,164	40,674	41,260	42,668	41,834	-2.55%
YoY %	4.31%	3.52%	-18.46%	-1.42%	-3.30%	1.99%	-	-
Horiz. %	85.61%	82.07%	79.28%	97.23%	98.63%	101.99%	100.00%	-
Tax	-8,662	-8,620	-8,292	-9,754	-10,678	-11,684	-11,092	-4.03%
YoY %	-0.49%	-3.96%	14.99%	8.65%	8.61%	-5.34%	-	-
Horiz. %	78.09%	77.71%	74.76%	87.94%	96.27%	105.34%	100.00%	-
NP	27,150	25,712	24,872	30,920	30,582	30,984	30,742	-2.04%
YoY %	5.59%	3.38%	-19.56%	1.11%	-1.30%	0.79%	-	-
Horiz. %	88.32%	83.64%	80.91%	100.58%	99.48%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,150	25,712	24,872	30,920	30,582	30,984	30,742	-2.04%
YoY %	5.59%	3.38%	-19.56%	1.11%	-1.30%	0.79%	-	-
Horiz. %	88.32%	83.64%	80.91%	100.58%	99.48%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.19%	25.11%	25.00%	23.98%	25.88%	27.38%	26.51%	-
YoY %	-3.66%	0.44%	4.25%	-7.34%	-5.48%	3.28%	-	-
Horiz. %	91.25%	94.72%	94.30%	90.46%	97.62%	103.28%	100.00%	-
Total Cost	113,674	110,946	104,682	92,536	91,372	80,624	79,072	6.23%
YoY %	2.46%	5.98%	13.13%	1.27%	13.33%	1.96%	-	-
Horiz. %	143.76%	140.31%	132.39%	117.03%	115.56%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,400	154,105	140,182	136,003	129,043	145,758	139,356	2.58%
YoY %	5.38%	9.93%	3.07%	5.39%	-11.47%	4.59%	-	-
Horiz. %	116.54%	110.58%	100.59%	97.59%	92.60%	104.59%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	9,716	9,718	12,491	166	22,201	-	19,509	-10.95%
YoY %	-0.02%	-22.20%	7,424.70%	-99.25%	0.00%	-	-	-
Horiz. %	49.80%	49.81%	64.03%	0.85%	113.80%	-	100.00%	-
Div Payout %	35.79%	37.80%	50.22%	0.54%	72.60%	-	63.46%	-
YoY %	-5.32%	-24.73%	9,200.00%	-99.26%	0.00%	-	-	-
Horiz. %	56.40%	59.57%	79.14%	0.85%	114.40%	-	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	162,400	154,105	140,182	136,003	129,043	145,758	139,356	2.58%
YoY %	5.38%	9.93%	3.07%	5.39%	-11.47%	4.59%	-	-
Horiz. %	116.54%	110.58%	100.59%	97.59%	92.60%	104.59%	100.00%	-
NOSH	138,803	138,833	138,794	138,779	138,756	138,817	139,356	-0.06%
YoY %	-0.02%	0.03%	0.01%	0.02%	-0.04%	-0.39%	-	-
Horiz. %	99.60%	99.62%	99.60%	99.59%	99.57%	99.61%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	19.28%	18.81%	19.20%	25.05%	25.08%	27.76%	27.99%	-
YoY %	2.50%	-2.03%	-23.35%	-0.12%	-9.65%	-0.82%	-	-
Horiz. %	68.88%	67.20%	68.60%	89.50%	89.60%	99.18%	100.00%	-
ROE	16.72%	16.68%	17.74%	22.73%	23.70%	21.26%	22.06%	-
YoY %	0.24%	-5.98%	-21.95%	-4.09%	11.48%	-3.63%	-	-
Horiz. %	75.79%	75.61%	80.42%	103.04%	107.43%	96.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	101.46	98.43	93.34	88.96	87.89	80.40	78.80	4.29%
YoY %	3.08%	5.45%	4.92%	1.22%	9.32%	2.03%	-	-
Horiz. %	128.76%	124.91%	118.45%	112.89%	111.54%	102.03%	100.00%	-
EPS	19.56	18.52	17.92	22.28	22.04	22.32	22.06	-1.98%
YoY %	5.62%	3.35%	-19.57%	1.09%	-1.25%	1.18%	-	-
Horiz. %	88.67%	83.95%	81.23%	101.00%	99.91%	101.18%	100.00%	-
DPS	7.00	7.00	9.00	0.12	16.00	0.00	14.00	-10.90%
YoY %	0.00%	-22.22%	7,400.00%	-99.25%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	64.29%	0.86%	114.29%	0.00%	100.00%	-
NAPS	1.17	1.11	1.01	0.98	0.93	1.05	1.00	2.64%
YoY %	5.41%	9.90%	3.06%	5.38%	-11.43%	5.00%	-	-
Horiz. %	117.00%	111.00%	101.00%	98.00%	93.00%	105.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 138,837
RPS	14.63	14.20	13.46	12.82	12.67	11.59	11.41	4.22%
YoY %	3.03%	5.50%	4.99%	1.18%	9.32%	1.58%	-	-
Horiz. %	128.22%	124.45%	117.97%	112.36%	111.04%	101.58%	100.00%	-
EPS	2.82	2.67	2.58	3.21	3.18	3.22	3.19	-2.03%
YoY %	5.62%	3.49%	-19.63%	0.94%	-1.24%	0.94%	-	-
Horiz. %	88.40%	83.70%	80.88%	100.63%	99.69%	100.94%	100.00%	-
DPS	1.01	1.01	1.30	0.02	2.31	0.00	2.03	-10.97%
YoY %	0.00%	-22.31%	6,400.00%	-99.13%	0.00%	0.00%	-	-
Horiz. %	49.75%	49.75%	64.04%	0.99%	113.79%	0.00%	100.00%	-
NAPS	0.1687	0.1601	0.1456	0.1413	0.1341	0.1514	0.1448	2.57%
YoY %	5.37%	9.96%	3.04%	5.37%	-11.43%	4.56%	-	-
Horiz. %	116.51%	110.57%	100.55%	97.58%	92.61%	104.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.23	2.34	2.45	2.13	2.48	2.64	2.69	-
P/RPS	2.20	2.38	2.62	2.39	2.82	3.28	3.41	-7.03%
YoY %	-7.56%	-9.16%	9.62%	-15.25%	-14.02%	-3.81%	-	-
Horiz. %	64.52%	69.79%	76.83%	70.09%	82.70%	96.19%	100.00%	-
P/EPS	11.40	12.63	13.67	9.56	11.25	11.83	12.19	-1.10%
YoY %	-9.74%	-7.61%	42.99%	-15.02%	-4.90%	-2.95%	-	-
Horiz. %	93.52%	103.61%	112.14%	78.42%	92.29%	97.05%	100.00%	-
EY	8.77	7.91	7.31	10.46	8.89	8.45	8.20	1.12%
YoY %	10.87%	8.21%	-30.11%	17.66%	5.21%	3.05%	-	-
Horiz. %	106.95%	96.46%	89.15%	127.56%	108.41%	103.05%	100.00%	-
DY	3.14	2.99	3.67	0.06	6.45	0.00	5.20	-8.05%
YoY %	5.02%	-18.53%	6,016.67%	-99.07%	0.00%	0.00%	-	-
Horiz. %	60.38%	57.50%	70.58%	1.15%	124.04%	0.00%	100.00%	-
P/NAPS	1.91	2.11	2.43	2.17	2.67	2.51	2.69	-5.54%
YoY %	-9.48%	-13.17%	11.98%	-18.73%	6.37%	-6.69%	-	-
Horiz. %	71.00%	78.44%	90.33%	80.67%	99.26%	93.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	18/08/11	24/08/10	26/08/09	26/08/08	23/08/07	23/08/06	-
Price	2.38	2.22	2.45	2.50	2.30	2.70	2.77	-
P/RPS	2.35	2.26	2.62	2.81	2.62	3.36	3.52	-6.50%
YoY %	3.98%	-13.74%	-6.76%	7.25%	-22.02%	-4.55%	-	-
Horiz. %	66.76%	64.20%	74.43%	79.83%	74.43%	95.45%	100.00%	-
P/EPS	12.17	11.99	13.67	11.22	10.44	12.10	12.56	-0.52%
YoY %	1.50%	-12.29%	21.84%	7.47%	-13.72%	-3.66%	-	-
Horiz. %	96.89%	95.46%	108.84%	89.33%	83.12%	96.34%	100.00%	-
EY	8.22	8.34	7.31	8.91	9.58	8.27	7.96	0.53%
YoY %	-1.44%	14.09%	-17.96%	-6.99%	15.84%	3.89%	-	-
Horiz. %	103.27%	104.77%	91.83%	111.93%	120.35%	103.89%	100.00%	-
DY	2.94	3.15	3.67	0.05	6.96	0.00	5.05	-8.61%
YoY %	-6.67%	-14.17%	7,240.00%	-99.28%	0.00%	0.00%	-	-
Horiz. %	58.22%	62.38%	72.67%	0.99%	137.82%	0.00%	100.00%	-
P/NAPS	2.03	2.00	2.43	2.55	2.47	2.57	2.77	-5.04%
YoY %	1.50%	-17.70%	-4.71%	3.24%	-3.89%	-7.22%	-	-
Horiz. %	73.29%	72.20%	87.73%	92.06%	89.17%	92.78%	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