[DPHARMA] YoY Cumulative 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- 142.42%

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
Cumulative Result
Revenue	75,826	70,412	68,329	64,777	61,728	60,977	55,804	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	21,963	17,906	17,166	16,582	20,337	20,630	21,334	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	-4,575	-4,331	-4,310	-4,146	-4,877	-5,339	-5,842	-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	17,388	13,575	12,856	12,436	15,460	15,291	15,492	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	17,388	13,575	12,856	12,436	15,460	15,291	15,492	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	58,438	56,837	55,473	52,341	46,268	45,686	40,312	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	5,550	4,858	4,859	6,245	83	11,100	-	-
YoY %	14.24%	-0.02%	-22.19%	7,424.10%	-99.25%	0.00%	-	-
Horiz. %	50.00%	43.77%	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	9.28%	8.36%	8.34%	8.87%	11.37%	11.85%	10.63%	-
YoY %	11.00%	0.24%	-5.98%	-21.99%	-4.05%	11.48%	-	-
Horiz. %	87.30%	78.65%	78.46%	83.44%	106.96%	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	54.64	50.73	49.22	46.67	44.48	43.95	40.20	5.24%
YoY %	7.71%	3.07%	5.46%	4.92%	1.21%	9.33%	-	-
Horiz. %	135.92%	126.19%	122.44%	116.09%	110.65%	109.33%	100.00%	-
EPS	12.53	9.78	9.26	8.96	11.14	11.02	11.16	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	4.00	3.50	3.50	4.50	0.06	8.00	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	7.88	7.32	7.10	6.73	6.42	6.34	5.80	5.23%
YoY %	7.65%	3.10%	5.50%	4.83%	1.26%	9.31%	-	-
Horiz. %	135.86%	126.21%	122.41%	116.03%	110.69%	109.31%	100.00%	-
EPS	1.81	1.41	1.34	1.29	1.61	1.59	1.61	1.96%
YoY %	28.37%	5.22%	3.88%	-19.88%	1.26%	-1.24%	-	-
Horiz. %	112.42%	87.58%	83.23%	80.12%	100.00%	98.76%	100.00%	-
DPS	0.58	0.51	0.51	0.65	0.01	1.15	0.00	-
YoY %	13.73%	0.00%	-21.54%	6,400.00%	-99.13%	0.00%	-	-
Horiz. %	50.43%	44.35%	44.35%	56.52%	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	4.36	4.40	4.75	5.25	4.79	5.64	6.57	-6.59%
YoY %	-0.91%	-7.37%	-9.52%	9.60%	-15.07%	-14.16%	-	-
Horiz. %	66.36%	66.97%	72.30%	79.91%	72.91%	85.84%	100.00%	-
P/EPS	18.99	22.80	25.27	27.34	19.12	22.50	23.66	-3.59%
YoY %	-16.71%	-9.77%	-7.57%	42.99%	-15.02%	-4.90%	-	-
Horiz. %	80.26%	96.37%	106.80%	115.55%	80.81%	95.10%	100.00%	-
EY	5.26	4.39	3.96	3.66	5.23	4.44	4.23	3.69%
YoY %	19.82%	10.86%	8.20%	-30.02%	17.79%	4.96%	-	-
Horiz. %	124.35%	103.78%	93.62%	86.52%	123.64%	104.96%	100.00%	-
DY	1.68	1.57	1.50	1.84	0.03	3.23	0.00	-
YoY %	7.01%	4.67%	-18.48%	6,033.33%	-99.07%	0.00%	-	-
Horiz. %	52.01%	48.61%	46.44%	56.97%	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	4.47	4.69	4.51	5.25	5.62	5.23	6.72	-6.56%
YoY %	-4.69%	3.99%	-14.10%	-6.58%	7.46%	-22.17%	-	-
Horiz. %	66.52%	69.79%	67.11%	78.12%	83.63%	77.83%	100.00%	-
P/EPS	19.47	24.34	23.97	27.34	22.44	20.87	24.19	-3.54%
YoY %	-20.01%	1.54%	-12.33%	21.84%	7.52%	-13.72%	-	-
Horiz. %	80.49%	100.62%	99.09%	113.02%	92.77%	86.28%	100.00%	-
EY	5.14	4.11	4.17	3.66	4.46	4.79	4.13	3.71%
YoY %	25.06%	-1.44%	13.93%	-17.94%	-6.89%	15.98%	-	-
Horiz. %	124.46%	99.52%	100.97%	88.62%	107.99%	115.98%	100.00%	-
DY	1.64	1.47	1.58	1.84	0.02	3.48	0.00	-
YoY %	11.56%	-6.96%	-14.13%	9,100.00%	-99.43%	0.00%	-	-
Horiz. %	47.13%	42.24%	45.40%	52.87%	0.57%	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