[DPHARMA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 21.21%

YoY- -19.56%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	151,652	140,824	136,658	129,554	123,456	121,954	111,608	5.23%
YoY %	7.69%	3.05%	5.48%	4.94%	1.23%	9.27%	-	-
Horiz. %	135.88%	126.18%	122.44%	116.08%	110.62%	109.27%	100.00%	-
PBT	43,926	35,812	34,332	33,164	40,674	41,260	42,668	0.48%
YoY %	22.66%	4.31%	3.52%	-18.46%	-1.42%	-3.30%	-	-
Horiz. %	102.95%	83.93%	80.46%	77.73%	95.33%	96.70%	100.00%	-
Tax	-9,150	-8,662	-8,620	-8,292	-9,754	-10,678	-11,684	-3.98%
YoY %	-5.63%	-0.49%	-3.96%	14.99%	8.65%	8.61%	-	-
Horiz. %	78.31%	74.14%	73.78%	70.97%	83.48%	91.39%	100.00%	-
NP	34,776	27,150	25,712	24,872	30,920	30,582	30,984	1.94%
YoY %	28.09%	5.59%	3.38%	-19.56%	1.11%	-1.30%	-	-
Horiz. %	112.24%	87.63%	82.98%	80.27%	99.79%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,776	27,150	25,712	24,872	30,920	30,582	30,984	1.94%
YoY %	28.09%	5.59%	3.38%	-19.56%	1.11%	-1.30%	-	-
Horiz. %	112.24%	87.63%	82.98%	80.27%	99.79%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.83%	24.19%	25.11%	25.00%	23.98%	25.88%	27.38%	-
YoY %	-13.89%	-3.66%	0.44%	4.25%	-7.34%	-5.48%	-	-
Horiz. %	76.08%	88.35%	91.71%	91.31%	87.58%	94.52%	100.00%	-
Total Cost	116,876	113,674	110,946	104,682	92,536	91,372	80,624	6.37%
YoY %	2.82%	2.46%	5.98%	13.13%	1.27%	13.33%	-	-
Horiz. %	144.96%	140.99%	137.61%	129.84%	114.77%	113.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,340	162,400	154,105	140,182	136,003	129,043	145,758	4.26%
YoY %	15.36%	5.38%	9.93%	3.07%	5.39%	-11.47%	-	-
Horiz. %	128.53%	111.42%	105.73%	96.17%	93.31%	88.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	11,101	9,716	9,718	12,491	166	22,201	-	-
YoY %	14.25%	-0.02%	-22.20%	7,424.70%	-99.25%	0.00%	-	-
Horiz. %	50.00%	43.76%	43.77%	56.26%	0.75%	100.00%	-	-
Div Payout %	31.92%	35.79%	37.80%	50.22%	0.54%	72.60%	-	-
YoY %	-10.81%	-5.32%	-24.73%	9,200.00%	-99.26%	0.00%	-	-
Horiz. %	43.97%	49.30%	52.07%	69.17%	0.74%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	187,340	162,400	154,105	140,182	136,003	129,043	145,758	4.26%
YoY %	15.36%	5.38%	9.93%	3.07%	5.39%	-11.47%	-	-
Horiz. %	128.53%	111.42%	105.73%	96.17%	93.31%	88.53%	100.00%	-
NOSH	138,770	138,803	138,833	138,794	138,779	138,756	138,817	-0.00%
YoY %	-0.02%	-0.02%	0.03%	0.01%	0.02%	-0.04%	-	-
Horiz. %	99.97%	99.99%	100.01%	99.98%	99.97%	99.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	22.93%	19.28%	18.81%	19.20%	25.05%	25.08%	27.76%	-
YoY %	18.93%	2.50%	-2.03%	-23.35%	-0.12%	-9.65%	-	-
Horiz. %	82.60%	69.45%	67.76%	69.16%	90.24%	90.35%	100.00%	-
ROE	18.56%	16.72%	16.68%	17.74%	22.73%	23.70%	21.26%	-
YoY %	11.00%	0.24%	-5.98%	-21.95%	-4.09%	11.48%	-	-
Horiz. %	87.30%	78.65%	78.46%	83.44%	106.91%	111.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	109.28	101.46	98.43	93.34	88.96	87.89	80.40	5.24%
YoY %	7.71%	3.08%	5.45%	4.92%	1.22%	9.32%	-	-
Horiz. %	135.92%	126.19%	122.43%	116.09%	110.65%	109.32%	100.00%	-
EPS	25.06	19.56	18.52	17.92	22.28	22.04	22.32	1.94%
YoY %	28.12%	5.62%	3.35%	-19.57%	1.09%	-1.25%	-	-
Horiz. %	112.28%	87.63%	82.97%	80.29%	99.82%	98.75%	100.00%	-
DPS	8.00	7.00	7.00	9.00	0.12	16.00	0.00	-
YoY %	14.29%	0.00%	-22.22%	7,400.00%	-99.25%	0.00%	-	-
Horiz. %	50.00%	43.75%	43.75%	56.25%	0.75%	100.00%	-	-
NAPS	1.35	1.17	1.11	1.01	0.98	0.93	1.05	4.27%
YoY %	15.38%	5.41%	9.90%	3.06%	5.38%	-11.43%	-	-
Horiz. %	128.57%	111.43%	105.71%	96.19%	93.33%	88.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 138,897
RPS	15.77	14.64	14.21	13.47	12.83	12.68	11.60	5.24%
YoY %	7.72%	3.03%	5.49%	4.99%	1.18%	9.31%	-	-
Horiz. %	135.95%	126.21%	122.50%	116.12%	110.60%	109.31%	100.00%	-
EPS	3.62	2.82	2.67	2.59	3.21	3.18	3.22	1.96%
YoY %	28.37%	5.62%	3.09%	-19.31%	0.94%	-1.24%	-	-
Horiz. %	112.42%	87.58%	82.92%	80.43%	99.69%	98.76%	100.00%	-
DPS	1.15	1.01	1.01	1.30	0.02	2.31	0.00	-
YoY %	13.86%	0.00%	-22.31%	6,400.00%	-99.13%	0.00%	-	-
Horiz. %	49.78%	43.72%	43.72%	56.28%	0.87%	100.00%	-	-
NAPS	0.1948	0.1688	0.1602	0.1457	0.1414	0.1341	0.1515	4.27%
YoY %	15.40%	5.37%	9.95%	3.04%	5.44%	-11.49%	-	-
Horiz. %	128.58%	111.42%	105.74%	96.17%	93.33%	88.51%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.38	2.23	2.34	2.45	2.13	2.48	2.64	-
P/RPS	2.18	2.20	2.38	2.62	2.39	2.82	3.28	-6.57%
YoY %	-0.91%	-7.56%	-9.16%	9.62%	-15.25%	-14.02%	-	-
Horiz. %	66.46%	67.07%	72.56%	79.88%	72.87%	85.98%	100.00%	-
P/EPS	9.50	11.40	12.63	13.67	9.56	11.25	11.83	-3.58%
YoY %	-16.67%	-9.74%	-7.61%	42.99%	-15.02%	-4.90%	-	-
Horiz. %	80.30%	96.37%	106.76%	115.55%	80.81%	95.10%	100.00%	-
EY	10.53	8.77	7.91	7.31	10.46	8.89	8.45	3.73%
YoY %	20.07%	10.87%	8.21%	-30.11%	17.66%	5.21%	-	-
Horiz. %	124.62%	103.79%	93.61%	86.51%	123.79%	105.21%	100.00%	-
DY	3.36	3.14	2.99	3.67	0.06	6.45	0.00	-
YoY %	7.01%	5.02%	-18.53%	6,016.67%	-99.07%	0.00%	-	-
Horiz. %	52.09%	48.68%	46.36%	56.90%	0.93%	100.00%	-	-
P/NAPS	1.76	1.91	2.11	2.43	2.17	2.67	2.51	-5.73%
YoY %	-7.85%	-9.48%	-13.17%	11.98%	-18.73%	6.37%	-	-
Horiz. %	70.12%	76.10%	84.06%	96.81%	86.45%	106.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	16/08/12	18/08/11	24/08/10	26/08/09	26/08/08	23/08/07	-
Price	2.44	2.38	2.22	2.45	2.50	2.30	2.70	-
P/RPS	2.23	2.35	2.26	2.62	2.81	2.62	3.36	-6.59%
YoY %	-5.11%	3.98%	-13.74%	-6.76%	7.25%	-22.02%	-	-
Horiz. %	66.37%	69.94%	67.26%	77.98%	83.63%	77.98%	100.00%	-
P/EPS	9.74	12.17	11.99	13.67	11.22	10.44	12.10	-3.54%
YoY %	-19.97%	1.50%	-12.29%	21.84%	7.47%	-13.72%	-	-
Horiz. %	80.50%	100.58%	99.09%	112.98%	92.73%	86.28%	100.00%	-
EY	10.27	8.22	8.34	7.31	8.91	9.58	8.27	3.67%
YoY %	24.94%	-1.44%	14.09%	-17.96%	-6.99%	15.84%	-	-
Horiz. %	124.18%	99.40%	100.85%	88.39%	107.74%	115.84%	100.00%	-
DY	3.28	2.94	3.15	3.67	0.05	6.96	0.00	-
YoY %	11.56%	-6.67%	-14.17%	7,240.00%	-99.28%	0.00%	-	-
Horiz. %	47.13%	42.24%	45.26%	52.73%	0.72%	100.00%	-	-
P/NAPS	1.81	2.03	2.00	2.43	2.55	2.47	2.57	-5.67%
YoY %	-10.84%	1.50%	-17.70%	-4.71%	3.24%	-3.89%	-	-
Horiz. %	70.43%	78.99%	77.82%	94.55%	99.22%	96.11%	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