[DPHARMA] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

23-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 8.25%

YoY- 19.92%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	123,622	120,724	105,997	100,512	88,330	73,553	71,076	9.65%
YoY %	2.40%	13.89%	5.46%	13.79%	20.09%	3.49%	-	-
Horiz. %	173.93%	169.85%	149.13%	141.41%	124.28%	103.49%	100.00%	-
PBT	35,047	41,837	38,511	37,551	29,362	26,203	21,889	8.15%
YoY %	-16.23%	8.64%	2.56%	27.89%	12.06%	19.71%	-	-
Horiz. %	160.11%	191.13%	175.94%	171.55%	134.14%	119.71%	100.00%	-
Tax	-7,476	-9,988	-9,411	-10,239	-6,586	-5,851	-5,795	4.33%
YoY %	25.15%	-6.13%	8.09%	-55.47%	-12.56%	-0.97%	-	-
Horiz. %	129.01%	172.36%	162.40%	176.69%	113.65%	100.97%	100.00%	-
NP	27,571	31,849	29,100	27,312	22,776	20,352	16,094	9.37%
YoY %	-13.43%	9.45%	6.55%	19.92%	11.91%	26.46%	-	-
Horiz. %	171.31%	197.89%	180.81%	169.70%	141.52%	126.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,571	31,849	29,100	27,312	22,776	20,352	16,094	9.37%
YoY %	-13.43%	9.45%	6.55%	19.92%	11.91%	26.46%	-	-
Horiz. %	171.31%	197.89%	180.81%	169.70%	141.52%	126.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.33%	23.87%	24.44%	27.27%	22.43%	22.33%	26.47%	-
YoY %	-10.64%	-2.33%	-10.38%	21.58%	0.45%	-15.64%	-	-
Horiz. %	80.58%	90.18%	92.33%	103.02%	84.74%	84.36%	100.00%	-
Total Cost	96,051	88,875	76,897	73,200	65,554	53,201	54,982	9.73%
YoY %	8.07%	15.58%	5.05%	11.66%	23.22%	-3.24%	-	-
Horiz. %	174.70%	161.64%	139.86%	133.13%	119.23%	96.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	136,061	129,067	145,632	139,334	111,722	94,832	80,517	9.12%
YoY %	5.42%	-11.37%	4.52%	24.71%	17.81%	17.78%	-	-
Horiz. %	168.98%	160.30%	180.87%	173.05%	138.76%	117.78%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	9,814	58,277	20,106	34,151	7,927	6,602	4,957	12.04%
YoY %	-83.16%	189.85%	-41.13%	330.82%	20.07%	33.19%	-	-
Horiz. %	197.98%	1,175.65%	405.61%	688.94%	159.92%	133.19%	100.00%	-
Div Payout %	35.60%	182.98%	69.10%	125.04%	34.81%	32.44%	30.80%	-
YoY %	-80.54%	164.80%	-44.74%	259.21%	7.31%	5.32%	-	-
Horiz. %	115.58%	594.09%	224.35%	405.97%	113.02%	105.32%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	136,061	129,067	145,632	139,334	111,722	94,832	80,517	9.12%
YoY %	5.42%	-11.37%	4.52%	24.71%	17.81%	17.78%	-	-
Horiz. %	168.98%	160.30%	180.87%	173.05%	138.76%	117.78%	100.00%	-
NOSH	138,837	138,782	138,697	139,334	131,438	60,020	50,011	18.53%
YoY %	0.04%	0.06%	-0.46%	6.01%	118.99%	20.01%	-	-
Horiz. %	277.61%	277.50%	277.33%	278.61%	262.82%	120.01%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	22.30%	26.38%	27.45%	27.17%	25.79%	27.67%	22.64%	-
YoY %	-15.47%	-3.90%	1.03%	5.35%	-6.79%	22.22%	-	-
Horiz. %	98.50%	116.52%	121.25%	120.01%	113.91%	122.22%	100.00%	-
ROE	20.26%	24.68%	19.98%	19.60%	20.39%	21.46%	19.99%	-
YoY %	-17.91%	23.52%	1.94%	-3.87%	-4.99%	7.35%	-	-
Horiz. %	101.35%	123.46%	99.95%	98.05%	102.00%	107.35%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	89.04	86.99	76.42	72.14	67.20	122.55	142.12	-7.49%
YoY %	2.36%	13.83%	5.93%	7.35%	-45.17%	-13.77%	-	-
Horiz. %	62.65%	61.21%	53.77%	50.76%	47.28%	86.23%	100.00%	-
EPS	19.86	22.95	20.98	19.60	17.33	33.91	32.18	-7.72%
YoY %	-13.46%	9.39%	7.04%	13.10%	-48.89%	5.38%	-	-
Horiz. %	61.72%	71.32%	65.20%	60.91%	53.85%	105.38%	100.00%	-
DPS	7.06	42.00	14.50	24.51	6.00	11.00	9.91	-5.49%
YoY %	-83.19%	189.66%	-40.84%	308.50%	-45.45%	11.00%	-	-
Horiz. %	71.24%	423.81%	146.32%	247.33%	60.54%	111.00%	100.00%	-
NAPS	0.98	0.93	1.05	1.00	0.85	1.58	1.61	-7.93%
YoY %	5.38%	-11.43%	5.00%	17.65%	-46.20%	-1.86%	-	-
Horiz. %	60.87%	57.76%	65.22%	62.11%	52.80%	98.14%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 139,334
RPS	12.84	12.54	11.01	10.44	9.18	7.64	7.38	9.65%
YoY %	2.39%	13.90%	5.46%	13.73%	20.16%	3.52%	-	-
Horiz. %	173.98%	169.92%	149.19%	141.46%	124.39%	103.52%	100.00%	-
EPS	2.86	3.31	3.02	2.84	2.37	2.11	1.67	9.37%
YoY %	-13.60%	9.60%	6.34%	19.83%	12.32%	26.35%	-	-
Horiz. %	171.26%	198.20%	180.84%	170.06%	141.92%	126.35%	100.00%	-
DPS	1.02	6.05	2.09	3.55	0.82	0.69	0.52	11.87%
YoY %	-83.14%	189.47%	-41.13%	332.93%	18.84%	32.69%	-	-
Horiz. %	196.15%	1,163.46%	401.92%	682.69%	157.69%	132.69%	100.00%	-
NAPS	0.1413	0.1341	0.1513	0.1447	0.1161	0.0985	0.0836	9.13%
YoY %	5.37%	-11.37%	4.56%	24.63%	17.87%	17.82%	-	-
Horiz. %	169.02%	160.41%	180.98%	173.09%	138.88%	117.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.13	2.48	2.64	2.69	2.54	2.32	1.74	-
P/RPS	2.39	2.85	3.45	3.73	3.78	1.89	1.22	11.84%
YoY %	-16.14%	-17.39%	-7.51%	-1.32%	100.00%	54.92%	-	-
Horiz. %	195.90%	233.61%	282.79%	305.74%	309.84%	154.92%	100.00%	-
P/EPS	10.73	10.81	12.58	13.72	14.66	6.84	5.41	12.07%
YoY %	-0.74%	-14.07%	-8.31%	-6.41%	114.33%	26.43%	-	-
Horiz. %	198.34%	199.82%	232.53%	253.60%	270.98%	126.43%	100.00%	-
EY	9.32	9.25	7.95	7.29	6.82	14.62	18.49	-10.78%
YoY %	0.76%	16.35%	9.05%	6.89%	-53.35%	-20.93%	-	-
Horiz. %	50.41%	50.03%	43.00%	39.43%	36.88%	79.07%	100.00%	-
DY	3.31	16.94	5.49	9.11	2.36	4.74	5.70	-8.65%
YoY %	-80.46%	208.56%	-39.74%	286.02%	-50.21%	-16.84%	-	-
Horiz. %	58.07%	297.19%	96.32%	159.82%	41.40%	83.16%	100.00%	-
P/NAPS	2.17	2.67	2.51	2.69	2.99	1.47	1.08	12.32%
YoY %	-18.73%	6.37%	-6.69%	-10.03%	103.40%	36.11%	-	-
Horiz. %	200.93%	247.22%	232.41%	249.07%	276.85%	136.11%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	26/08/08	23/08/07	23/08/06	29/08/05	30/08/04	28/08/03	-
Price	2.50	2.30	2.70	2.77	2.74	2.14	1.91	-
P/RPS	2.81	2.64	3.53	3.84	4.08	1.75	1.34	13.12%
YoY %	6.44%	-25.21%	-8.07%	-5.88%	133.14%	30.60%	-	-
Horiz. %	209.70%	197.01%	263.43%	286.57%	304.48%	130.60%	100.00%	-
P/EPS	12.59	10.02	12.87	14.13	15.81	6.31	5.94	13.32%
YoY %	25.65%	-22.14%	-8.92%	-10.63%	150.55%	6.23%	-	-
Horiz. %	211.95%	168.69%	216.67%	237.88%	266.16%	106.23%	100.00%	-
EY	7.94	9.98	7.77	7.08	6.32	15.85	16.85	-11.77%
YoY %	-20.44%	28.44%	9.75%	12.03%	-60.13%	-5.93%	-	-
Horiz. %	47.12%	59.23%	46.11%	42.02%	37.51%	94.07%	100.00%	-
DY	2.82	18.26	5.37	8.85	2.19	5.14	5.19	-9.65%
YoY %	-84.56%	240.04%	-39.32%	304.11%	-57.39%	-0.96%	-	-
Horiz. %	54.34%	351.83%	103.47%	170.52%	42.20%	99.04%	100.00%	-
P/NAPS	2.55	2.47	2.57	2.77	3.22	1.35	1.19	13.53%
YoY %	3.24%	-3.89%	-7.22%	-13.98%	138.52%	13.45%	-	-
Horiz. %	214.29%	207.56%	215.97%	232.77%	270.59%	113.45%	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