[DPHARMA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

28-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -0.85%

YoY- 1.33%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	132,322	125,221	124,518	111,309	108,166	95,202	77,381	9.34%
YoY %	5.67%	0.56%	11.87%	2.91%	13.62%	23.03%	-	-
Horiz. %	171.00%	161.82%	160.92%	143.85%	139.78%	123.03%	100.00%	-
PBT	35,736	39,473	42,305	41,544	40,802	33,386	26,988	4.78%
YoY %	-9.47%	-6.69%	1.83%	1.82%	22.21%	23.71%	-	-
Horiz. %	132.41%	146.26%	156.75%	153.94%	151.19%	123.71%	100.00%	-
Tax	-8,996	-9,621	-10,458	-10,822	-10,485	-10,013	-4,452	12.43%
YoY %	6.50%	8.00%	3.36%	-3.21%	-4.71%	-124.91%	-	-
Horiz. %	202.07%	216.11%	234.91%	243.08%	235.51%	224.91%	100.00%	-
NP	26,740	29,852	31,846	30,721	30,317	23,373	22,536	2.89%
YoY %	-10.42%	-6.26%	3.66%	1.33%	29.71%	3.71%	-	-
Horiz. %	118.65%	132.46%	141.31%	136.32%	134.53%	103.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,740	29,852	31,846	30,721	30,317	23,373	22,536	2.89%
YoY %	-10.42%	-6.26%	3.66%	1.33%	29.71%	3.71%	-	-
Horiz. %	118.65%	132.46%	141.31%	136.32%	134.53%	103.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.17%	24.37%	24.72%	26.05%	25.70%	29.99%	16.50%	-
YoY %	3.28%	-1.42%	-5.11%	1.36%	-14.30%	81.76%	-	-
Horiz. %	152.55%	147.70%	149.82%	157.88%	155.76%	181.76%	100.00%	-
Total Cost	105,582	95,369	92,672	80,588	77,849	71,829	54,845	11.52%
YoY %	10.71%	2.91%	14.99%	3.52%	8.38%	30.97%	-	-
Horiz. %	192.51%	173.89%	168.97%	146.94%	141.94%	130.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	148,504	142,967	137,397	152,681	139,411	127,298	97,714	7.22%
YoY %	3.87%	4.05%	-10.01%	9.52%	9.52%	30.28%	-	-
Horiz. %	151.98%	146.31%	140.61%	156.25%	142.67%	130.28%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	111	14,803	88,832	13,011	-	5,281	-
YoY %	-	-99.25%	-83.34%	582.75%	0.00%	-	-	-
Horiz. %	-	2.10%	280.31%	1,682.11%	246.37%	-	100.00%	-
Div Payout %	-	0.37%	46.48%	289.16%	42.92%	-	23.44%	-
YoY %	-	-99.20%	-83.93%	573.72%	0.00%	-	-	-
Horiz. %	-	1.58%	198.29%	1,233.62%	183.11%	-	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	148,504	142,967	137,397	152,681	139,411	127,298	97,714	7.22%
YoY %	3.87%	4.05%	-10.01%	9.52%	9.52%	30.28%	-	-
Horiz. %	151.98%	146.31%	140.61%	156.25%	142.67%	130.28%	100.00%	-
NOSH	138,788	138,803	138,785	138,801	139,411	132,602	132,046	0.83%
YoY %	-0.01%	0.01%	-0.01%	-0.44%	5.13%	0.42%	-	-
Horiz. %	105.11%	105.12%	105.10%	105.12%	105.58%	100.42%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	20.21%	23.84%	25.58%	27.60%	28.03%	24.55%	29.12%	-
YoY %	-15.23%	-6.80%	-7.32%	-1.53%	14.18%	-15.69%	-	-
Horiz. %	69.40%	81.87%	87.84%	94.78%	96.26%	84.31%	100.00%	-
ROE	18.01%	20.88%	23.18%	20.12%	21.75%	18.36%	23.06%	-
YoY %	-13.75%	-9.92%	15.21%	-7.49%	18.46%	-20.38%	-	-
Horiz. %	78.10%	90.55%	100.52%	87.25%	94.32%	79.62%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	95.34	90.21	89.72	80.19	77.59	71.80	58.60	8.44%
YoY %	5.69%	0.55%	11.88%	3.35%	8.06%	22.53%	-	-
Horiz. %	162.70%	153.94%	153.11%	136.84%	132.41%	122.53%	100.00%	-
EPS	19.27	21.51	22.95	22.13	21.75	17.63	17.07	2.04%
YoY %	-10.41%	-6.27%	3.71%	1.75%	23.37%	3.28%	-	-
Horiz. %	112.89%	126.01%	134.45%	129.64%	127.42%	103.28%	100.00%	-
DPS	0.00	0.08	10.67	64.00	9.33	0.00	4.00	-
YoY %	0.00%	-99.25%	-83.33%	585.96%	0.00%	0.00%	-	-
Horiz. %	0.00%	2.00%	266.75%	1,600.00%	233.25%	0.00%	100.00%	-
NAPS	1.07	1.03	0.99	1.10	1.00	0.96	0.74	6.33%
YoY %	3.88%	4.04%	-10.00%	10.00%	4.17%	29.73%	-	-
Horiz. %	144.59%	139.19%	133.78%	148.65%	135.14%	129.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 138,749
RPS	13.75	13.01	12.93	11.56	11.24	9.89	8.04	9.35%
YoY %	5.69%	0.62%	11.85%	2.85%	13.65%	23.01%	-	-
Horiz. %	171.02%	161.82%	160.82%	143.78%	139.80%	123.01%	100.00%	-
EPS	2.78	3.10	3.31	3.19	3.15	2.43	2.34	2.91%
YoY %	-10.32%	-6.34%	3.76%	1.27%	29.63%	3.85%	-	-
Horiz. %	118.80%	132.48%	141.45%	136.32%	134.62%	103.85%	100.00%	-
DPS	0.00	0.01	1.54	9.23	1.35	0.00	0.55	-
YoY %	0.00%	-99.35%	-83.32%	583.70%	0.00%	0.00%	-	-
Horiz. %	0.00%	1.82%	280.00%	1,678.18%	245.45%	0.00%	100.00%	-
NAPS	0.1543	0.1485	0.1427	0.1586	0.1448	0.1322	0.1015	7.22%
YoY %	3.91%	4.06%	-10.03%	9.53%	9.53%	30.25%	-	-
Horiz. %	152.02%	146.31%	140.59%	156.26%	142.66%	130.25%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	2.44	2.58	2.22	2.80	2.68	2.77	2.07	-
P/RPS	2.56	2.86	2.47	3.49	3.45	3.86	3.53	-5.21%
YoY %	-10.49%	15.79%	-29.23%	1.16%	-10.62%	9.35%	-	-
Horiz. %	72.52%	81.02%	69.97%	98.87%	97.73%	109.35%	100.00%	-
P/EPS	12.66	12.00	9.67	12.65	12.32	15.71	12.13	0.71%
YoY %	5.50%	24.10%	-23.56%	2.68%	-21.58%	29.51%	-	-
Horiz. %	104.37%	98.93%	79.72%	104.29%	101.57%	129.51%	100.00%	-
EY	7.90	8.34	10.34	7.90	8.11	6.36	8.24	-0.69%
YoY %	-5.28%	-19.34%	30.89%	-2.59%	27.52%	-22.82%	-	-
Horiz. %	95.87%	101.21%	125.49%	95.87%	98.42%	77.18%	100.00%	-
DY	0.00	0.03	4.80	22.86	3.48	0.00	1.93	-
YoY %	0.00%	-99.38%	-79.00%	556.90%	0.00%	0.00%	-	-
Horiz. %	0.00%	1.55%	248.70%	1,184.46%	180.31%	0.00%	100.00%	-
P/NAPS	2.28	2.50	2.24	2.55	2.68	2.89	2.80	-3.36%
YoY %	-8.80%	11.61%	-12.16%	-4.85%	-7.27%	3.21%	-	-
Horiz. %	81.43%	89.29%	80.00%	91.07%	95.71%	103.21%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	20/11/09	19/11/08	28/11/07	22/11/06	22/11/05	29/12/04	-
Price	2.38	2.49	2.20	2.73	2.62	2.55	2.00	-
P/RPS	2.50	2.76	2.45	3.40	3.38	3.55	3.41	-5.03%
YoY %	-9.42%	12.65%	-27.94%	0.59%	-4.79%	4.11%	-	-
Horiz. %	73.31%	80.94%	71.85%	99.71%	99.12%	104.11%	100.00%	-
P/EPS	12.35	11.58	9.59	12.33	12.05	14.47	11.72	0.87%
YoY %	6.65%	20.75%	-22.22%	2.32%	-16.72%	23.46%	-	-
Horiz. %	105.38%	98.81%	81.83%	105.20%	102.82%	123.46%	100.00%	-
EY	8.10	8.64	10.43	8.11	8.30	6.91	8.53	-0.85%
YoY %	-6.25%	-17.16%	28.61%	-2.29%	20.12%	-18.99%	-	-
Horiz. %	94.96%	101.29%	122.27%	95.08%	97.30%	81.01%	100.00%	-
DY	0.00	0.03	4.85	23.44	3.56	0.00	2.00	-
YoY %	0.00%	-99.38%	-79.31%	558.43%	0.00%	0.00%	-	-
Horiz. %	0.00%	1.50%	242.50%	1,172.00%	178.00%	0.00%	100.00%	-
P/NAPS	2.22	2.42	2.22	2.48	2.62	2.66	2.70	-3.20%
YoY %	-8.26%	9.01%	-10.48%	-5.34%	-1.50%	-1.48%	-	-
Horiz. %	82.22%	89.63%	82.22%	91.85%	97.04%	98.52%	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