[DPHARMA] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

16-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -0.24%

YoY- -5.72%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	197,750	167,697	140,724	140,215	134,988	126,816	123,622	8.14%
YoY %	17.92%	19.17%	0.36%	3.87%	6.44%	2.58%	-	-
Horiz. %	159.96%	135.65%	113.83%	113.42%	109.19%	102.58%	100.00%	-
PBT	45,813	39,496	39,354	35,468	35,995	34,460	35,047	4.56%
YoY %	15.99%	0.36%	10.96%	-1.46%	4.45%	-1.67%	-	-
Horiz. %	130.72%	112.69%	112.29%	101.20%	102.70%	98.33%	100.00%	-
Tax	-8,393	-7,519	-9,526	-8,043	-6,906	-7,251	-7,476	1.94%
YoY %	-11.62%	21.07%	-18.44%	-16.46%	4.76%	3.01%	-	-
Horiz. %	112.27%	100.58%	127.42%	107.58%	92.38%	96.99%	100.00%	-
NP	37,420	31,977	29,828	27,425	29,089	27,209	27,571	5.22%
YoY %	17.02%	7.20%	8.76%	-5.72%	6.91%	-1.31%	-	-
Horiz. %	135.72%	115.98%	108.19%	99.47%	105.51%	98.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,618	31,977	29,828	27,425	29,089	27,209	27,571	3.86%
YoY %	8.26%	7.20%	8.76%	-5.72%	6.91%	-1.31%	-	-
Horiz. %	125.56%	115.98%	108.19%	99.47%	105.51%	98.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.32%	19.04%	24.21%	22.68%	19.19%	21.04%	21.33%	-
YoY %	-3.78%	-21.35%	6.75%	18.19%	-8.79%	-1.36%	-	-
Horiz. %	85.89%	89.26%	113.50%	106.33%	89.97%	98.64%	100.00%	-
Total Cost	160,330	135,720	110,896	112,790	105,899	99,607	96,051	8.91%
YoY %	18.13%	22.38%	-1.68%	6.51%	6.32%	3.70%	-	-
Horiz. %	166.92%	141.30%	115.46%	117.43%	110.25%	103.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	189,815	179,145	187,404	162,310	154,198	140,286	136,061	5.70%
YoY %	5.96%	-4.41%	15.46%	5.26%	9.92%	3.11%	-	-
Horiz. %	139.51%	131.67%	137.74%	119.29%	113.33%	103.11%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	25,710	24,291	20,128	24,980	5,014	22,910	9,814	17.40%
YoY %	5.84%	20.68%	-19.42%	398.21%	-78.11%	133.44%	-	-
Horiz. %	261.97%	247.51%	205.09%	254.53%	51.09%	233.44%	100.00%	-
Div Payout %	74.27%	75.97%	67.48%	91.09%	17.24%	84.20%	35.60%	-
YoY %	-2.24%	12.58%	-25.92%	428.36%	-79.52%	136.52%	-	-
Horiz. %	208.62%	213.40%	189.55%	255.87%	48.43%	236.52%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	189,815	179,145	187,404	162,310	154,198	140,286	136,061	5.70%
YoY %	5.96%	-4.41%	15.46%	5.26%	9.92%	3.11%	-	-
Horiz. %	139.51%	131.67%	137.74%	119.29%	113.33%	103.11%	100.00%	-
NOSH	139,570	138,872	138,818	138,727	138,917	138,897	138,837	0.08%
YoY %	0.50%	0.04%	0.07%	-0.14%	0.01%	0.04%	-	-
Horiz. %	100.53%	100.03%	99.99%	99.92%	100.06%	100.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	18.92%	19.07%	21.20%	19.56%	21.55%	21.46%	22.30%	-
YoY %	-0.79%	-10.05%	8.38%	-9.23%	0.42%	-3.77%	-	-
Horiz. %	84.84%	85.52%	95.07%	87.71%	96.64%	96.23%	100.00%	-
ROE	18.24%	17.85%	15.92%	16.90%	18.86%	19.40%	20.26%	-
YoY %	2.18%	12.12%	-5.80%	-10.39%	-2.78%	-4.24%	-	-
Horiz. %	90.03%	88.10%	78.58%	83.42%	93.09%	95.76%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	141.68	120.76	101.37	101.07	97.17	91.30	89.04	8.04%
YoY %	17.32%	19.13%	0.30%	4.01%	6.43%	2.54%	-	-
Horiz. %	159.12%	135.62%	113.85%	113.51%	109.13%	102.54%	100.00%	-
EPS	24.80	23.03	21.49	19.77	20.94	19.59	19.86	3.76%
YoY %	7.69%	7.17%	8.70%	-5.59%	6.89%	-1.36%	-	-
Horiz. %	124.87%	115.96%	108.21%	99.55%	105.44%	98.64%	100.00%	-
DPS	18.50	17.50	14.50	18.00	3.61	16.50	7.06	17.40%
YoY %	5.71%	20.69%	-19.44%	398.61%	-78.12%	133.71%	-	-
Horiz. %	262.04%	247.88%	205.38%	254.96%	51.13%	233.71%	100.00%	-
NAPS	1.36	1.29	1.35	1.17	1.11	1.01	0.98	5.61%
YoY %	5.43%	-4.44%	15.38%	5.41%	9.90%	3.06%	-	-
Horiz. %	138.78%	131.63%	137.76%	119.39%	113.27%	103.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 138,727
RPS	20.54	17.42	14.62	14.57	14.02	13.17	12.84	8.14%
YoY %	17.91%	19.15%	0.34%	3.92%	6.45%	2.57%	-	-
Horiz. %	159.97%	135.67%	113.86%	113.47%	109.19%	102.57%	100.00%	-
EPS	3.60	3.32	3.10	2.85	3.02	2.83	2.86	3.90%
YoY %	8.43%	7.10%	8.77%	-5.63%	6.71%	-1.05%	-	-
Horiz. %	125.87%	116.08%	108.39%	99.65%	105.59%	98.95%	100.00%	-
DPS	2.67	2.52	2.09	2.59	0.52	2.38	1.02	17.38%
YoY %	5.95%	20.57%	-19.31%	398.08%	-78.15%	133.33%	-	-
Horiz. %	261.76%	247.06%	204.90%	253.92%	50.98%	233.33%	100.00%	-
NAPS	0.1972	0.1861	0.1947	0.1686	0.1602	0.1457	0.1413	5.71%
YoY %	5.96%	-4.42%	15.48%	5.24%	9.95%	3.11%	-	-
Horiz. %	139.56%	131.71%	137.79%	119.32%	113.38%	103.11%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.65	2.97	2.38	2.23	2.34	2.45	2.13	-
P/RPS	1.87	2.46	2.35	2.21	2.41	2.68	2.39	-4.00%
YoY %	-23.98%	4.68%	6.33%	-8.30%	-10.07%	12.13%	-	-
Horiz. %	78.24%	102.93%	98.33%	92.47%	100.84%	112.13%	100.00%	-
P/EPS	10.68	12.90	11.08	11.28	11.17	12.51	10.73	-0.07%
YoY %	-17.21%	16.43%	-1.77%	0.98%	-10.71%	16.59%	-	-
Horiz. %	99.53%	120.22%	103.26%	105.13%	104.10%	116.59%	100.00%	-
EY	9.36	7.75	9.03	8.87	8.95	8.00	9.32	0.07%
YoY %	20.77%	-14.17%	1.80%	-0.89%	11.87%	-14.16%	-	-
Horiz. %	100.43%	83.15%	96.89%	95.17%	96.03%	85.84%	100.00%	-
DY	6.98	5.89	6.09	8.07	1.54	6.73	3.31	13.23%
YoY %	18.51%	-3.28%	-24.54%	424.03%	-77.12%	103.32%	-	-
Horiz. %	210.88%	177.95%	183.99%	243.81%	46.53%	203.32%	100.00%	-
P/NAPS	1.95	2.30	1.76	1.91	2.11	2.43	2.17	-1.76%
YoY %	-15.22%	30.68%	-7.85%	-9.48%	-13.17%	11.98%	-	-
Horiz. %	89.86%	105.99%	81.11%	88.02%	97.24%	111.98%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/08/14	28/08/13	16/08/12	18/08/11	24/08/10	26/08/09	-
Price	2.40	3.37	2.44	2.38	2.22	2.45	2.50	-
P/RPS	1.69	2.79	2.41	2.35	2.28	2.68	2.81	-8.12%
YoY %	-39.43%	15.77%	2.55%	3.07%	-14.93%	-4.63%	-	-
Horiz. %	60.14%	99.29%	85.77%	83.63%	81.14%	95.37%	100.00%	-
P/EPS	9.68	14.64	11.36	12.04	10.60	12.51	12.59	-4.28%
YoY %	-33.88%	28.87%	-5.65%	13.58%	-15.27%	-0.64%	-	-
Horiz. %	76.89%	116.28%	90.23%	95.63%	84.19%	99.36%	100.00%	-
EY	10.33	6.83	8.81	8.31	9.43	8.00	7.94	4.48%
YoY %	51.24%	-22.47%	6.02%	-11.88%	17.87%	0.76%	-	-
Horiz. %	130.10%	86.02%	110.96%	104.66%	118.77%	100.76%	100.00%	-
DY	7.71	5.19	5.94	7.56	1.63	6.73	2.82	18.24%
YoY %	48.55%	-12.63%	-21.43%	363.80%	-75.78%	138.65%	-	-
Horiz. %	273.40%	184.04%	210.64%	268.09%	57.80%	238.65%	100.00%	-
P/NAPS	1.76	2.61	1.81	2.03	2.00	2.43	2.55	-5.98%
YoY %	-32.57%	44.20%	-10.84%	1.50%	-17.70%	-4.71%	-	-
Horiz. %	69.02%	102.35%	70.98%	79.61%	78.43%	95.29%	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