[DPHARMA] YoY TTM 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- 1.86%

YoY- -13.43%

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
TTM Result
Revenue	140,215	134,988	126,816	123,622	120,724	105,997	100,512	5.69%
YoY %	3.87%	6.44%	2.58%	2.40%	13.89%	5.46%	-	-
Horiz. %	139.50%	134.30%	126.17%	122.99%	120.11%	105.46%	100.00%	-
PBT	35,468	35,995	34,460	35,047	41,837	38,511	37,551	-0.94%
YoY %	-1.46%	4.45%	-1.67%	-16.23%	8.64%	2.56%	-	-
Horiz. %	94.45%	95.86%	91.77%	93.33%	111.41%	102.56%	100.00%	-
Tax	-8,043	-6,906	-7,251	-7,476	-9,988	-9,411	-10,239	-3.93%
YoY %	-16.46%	4.76%	3.01%	25.15%	-6.13%	8.09%	-	-
Horiz. %	78.55%	67.45%	70.82%	73.01%	97.55%	91.91%	100.00%	-
NP	27,425	29,089	27,209	27,571	31,849	29,100	27,312	0.06%
YoY %	-5.72%	6.91%	-1.31%	-13.43%	9.45%	6.55%	-	-
Horiz. %	100.41%	106.51%	99.62%	100.95%	116.61%	106.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,425	29,089	27,209	27,571	31,849	29,100	27,312	0.06%
YoY %	-5.72%	6.91%	-1.31%	-13.43%	9.45%	6.55%	-	-
Horiz. %	100.41%	106.51%	99.62%	100.95%	116.61%	106.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.68%	19.19%	21.04%	21.33%	23.87%	24.44%	27.27%	-
YoY %	18.19%	-8.79%	-1.36%	-10.64%	-2.33%	-10.38%	-	-
Horiz. %	83.17%	70.37%	77.15%	78.22%	87.53%	89.62%	100.00%	-
Total Cost	112,790	105,899	99,607	96,051	88,875	76,897	73,200	7.46%
YoY %	6.51%	6.32%	3.70%	8.07%	15.58%	5.05%	-	-
Horiz. %	154.08%	144.67%	136.08%	131.22%	121.41%	105.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,310	154,198	140,286	136,061	129,067	145,632	139,334	2.57%
YoY %	5.26%	9.92%	3.11%	5.42%	-11.37%	4.52%	-	-
Horiz. %	116.49%	110.67%	100.68%	97.65%	92.63%	104.52%	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	24,980	5,014	22,910	9,814	58,277	20,106	34,151	-5.07%
YoY %	398.21%	-78.11%	133.44%	-83.16%	189.85%	-41.13%	-	-
Horiz. %	73.15%	14.68%	67.08%	28.74%	170.65%	58.87%	100.00%	-
Div Payout %	91.09%	17.24%	84.20%	35.60%	182.98%	69.10%	125.04%	-
YoY %	428.36%	-79.52%	136.52%	-80.54%	164.80%	-44.74%	-	-
Horiz. %	72.85%	13.79%	67.34%	28.47%	146.34%	55.26%	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	162,310	154,198	140,286	136,061	129,067	145,632	139,334	2.57%
YoY %	5.26%	9.92%	3.11%	5.42%	-11.37%	4.52%	-	-
Horiz. %	116.49%	110.67%	100.68%	97.65%	92.63%	104.52%	100.00%	-
NOSH	138,727	138,917	138,897	138,837	138,782	138,697	139,334	-0.07%
YoY %	-0.14%	0.01%	0.04%	0.04%	0.06%	-0.46%	-	-
Horiz. %	99.56%	99.70%	99.69%	99.64%	99.60%	99.54%	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	19.56%	21.55%	21.46%	22.30%	26.38%	27.45%	27.17%	-
YoY %	-9.23%	0.42%	-3.77%	-15.47%	-3.90%	1.03%	-	-
Horiz. %	71.99%	79.32%	78.98%	82.08%	97.09%	101.03%	100.00%	-
ROE	16.90%	18.86%	19.40%	20.26%	24.68%	19.98%	19.60%	-
YoY %	-10.39%	-2.78%	-4.24%	-17.91%	23.52%	1.94%	-	-
Horiz. %	86.22%	96.22%	98.98%	103.37%	125.92%	101.94%	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	101.07	97.17	91.30	89.04	86.99	76.42	72.14	5.77%
YoY %	4.01%	6.43%	2.54%	2.36%	13.83%	5.93%	-	-
Horiz. %	140.10%	134.70%	126.56%	123.43%	120.58%	105.93%	100.00%	-
EPS	19.77	20.94	19.59	19.86	22.95	20.98	19.60	0.14%
YoY %	-5.59%	6.89%	-1.36%	-13.46%	9.39%	7.04%	-	-
Horiz. %	100.87%	106.84%	99.95%	101.33%	117.09%	107.04%	100.00%	-
DPS	18.00	3.61	16.50	7.06	42.00	14.50	24.51	-5.01%
YoY %	398.61%	-78.12%	133.71%	-83.19%	189.66%	-40.84%	-	-
Horiz. %	73.44%	14.73%	67.32%	28.80%	171.36%	59.16%	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	14.57	14.02	13.17	12.84	12.54	11.01	10.44	5.70%
YoY %	3.92%	6.45%	2.57%	2.39%	13.90%	5.46%	-	-
Horiz. %	139.56%	134.29%	126.15%	122.99%	120.11%	105.46%	100.00%	-
EPS	2.85	3.02	2.83	2.86	3.31	3.02	2.84	0.05%
YoY %	-5.63%	6.71%	-1.05%	-13.60%	9.60%	6.34%	-	-
Horiz. %	100.35%	106.34%	99.65%	100.70%	116.55%	106.34%	100.00%	-
DPS	2.59	0.52	2.38	1.02	6.05	2.09	3.55	-5.11%
YoY %	398.08%	-78.15%	133.33%	-83.14%	189.47%	-41.13%	-	-
Horiz. %	72.96%	14.65%	67.04%	28.73%	170.42%	58.87%	100.00%	-
NAPS	0.1686	0.1602	0.1457	0.1413	0.1341	0.1513	0.1447	2.57%
YoY %	5.24%	9.95%	3.11%	5.37%	-11.37%	4.56%	-	-
Horiz. %	116.52%	110.71%	100.69%	97.65%	92.67%	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	2.21	2.41	2.68	2.39	2.85	3.45	3.73	-8.34%
YoY %	-8.30%	-10.07%	12.13%	-16.14%	-17.39%	-7.51%	-	-
Horiz. %	59.25%	64.61%	71.85%	64.08%	76.41%	92.49%	100.00%	-
P/EPS	11.28	11.17	12.51	10.73	10.81	12.58	13.72	-3.20%
YoY %	0.98%	-10.71%	16.59%	-0.74%	-14.07%	-8.31%	-	-
Horiz. %	82.22%	81.41%	91.18%	78.21%	78.79%	91.69%	100.00%	-
EY	8.87	8.95	8.00	9.32	9.25	7.95	7.29	3.32%
YoY %	-0.89%	11.87%	-14.16%	0.76%	16.35%	9.05%	-	-
Horiz. %	121.67%	122.77%	109.74%	127.85%	126.89%	109.05%	100.00%	-
DY	8.07	1.54	6.73	3.31	16.94	5.49	9.11	-1.99%
YoY %	424.03%	-77.12%	103.32%	-80.46%	208.56%	-39.74%	-	-
Horiz. %	88.58%	16.90%	73.87%	36.33%	185.95%	60.26%	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	2.28	2.68	2.81	2.64	3.53	3.84	-7.85%
YoY %	3.07%	-14.93%	-4.63%	6.44%	-25.21%	-8.07%	-	-
Horiz. %	61.20%	59.38%	69.79%	73.18%	68.75%	91.93%	100.00%	-
P/EPS	12.04	10.60	12.51	12.59	10.02	12.87	14.13	-2.63%
YoY %	13.58%	-15.27%	-0.64%	25.65%	-22.14%	-8.92%	-	-
Horiz. %	85.21%	75.02%	88.54%	89.10%	70.91%	91.08%	100.00%	-
EY	8.31	9.43	8.00	7.94	9.98	7.77	7.08	2.70%
YoY %	-11.88%	17.87%	0.76%	-20.44%	28.44%	9.75%	-	-
Horiz. %	117.37%	133.19%	112.99%	112.15%	140.96%	109.75%	100.00%	-
DY	7.56	1.63	6.73	2.82	18.26	5.37	8.85	-2.58%
YoY %	363.80%	-75.78%	138.65%	-84.56%	240.04%	-39.32%	-	-
Horiz. %	85.42%	18.42%	76.05%	31.86%	206.33%	60.68%	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