[DPHARMA] YoY TTM Result on 30-Sep-2006 [#3]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

22-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 5.15%

YoY- 22.82%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	123,399	125,457	107,457	104,020	92,506	74,030	73,305	9.05%
YoY %	-1.64%	16.75%	3.30%	12.45%	24.96%	0.99%	-	-
Horiz. %	168.34%	171.14%	146.59%	141.90%	126.19%	100.99%	100.00%	-
PBT	33,217	43,112	38,649	39,019	31,413	26,530	22,857	6.42%
YoY %	-22.95%	11.55%	-0.95%	24.21%	18.41%	16.07%	-	-
Horiz. %	145.33%	188.62%	169.09%	170.71%	137.43%	116.07%	100.00%	-
Tax	-7,310	-10,218	-9,368	-10,300	-8,030	-5,150	-5,960	3.45%
YoY %	28.46%	-9.07%	9.05%	-28.27%	-55.92%	13.59%	-	-
Horiz. %	122.65%	171.44%	157.18%	172.82%	134.73%	86.41%	100.00%	-
NP	25,907	32,894	29,281	28,719	23,383	21,380	16,897	7.37%
YoY %	-21.24%	12.34%	1.96%	22.82%	9.37%	26.53%	-	-
Horiz. %	153.32%	194.67%	173.29%	169.97%	138.39%	126.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,907	32,894	29,281	28,719	23,383	21,380	16,897	7.37%
YoY %	-21.24%	12.34%	1.96%	22.82%	9.37%	26.53%	-	-
Horiz. %	153.32%	194.67%	173.29%	169.97%	138.39%	126.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.01%	23.70%	24.24%	26.40%	25.56%	19.41%	26.08%	-
YoY %	-7.13%	-2.23%	-8.18%	3.29%	31.68%	-25.58%	-	-
Horiz. %	84.39%	90.87%	92.94%	101.23%	98.01%	74.42%	100.00%	-
Total Cost	97,492	92,563	78,176	75,301	69,123	52,650	56,408	9.53%
YoY %	5.33%	18.40%	3.82%	8.94%	31.29%	-6.66%	-	-
Horiz. %	172.83%	164.10%	138.59%	133.49%	122.54%	93.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	143,023	137,432	152,625	139,526	128,864	97,566	83,000	9.48%
YoY %	4.07%	-9.95%	9.39%	8.27%	32.08%	17.55%	-	-
Horiz. %	172.32%	165.58%	183.89%	168.10%	155.26%	117.55%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	9,814	11,102	67,281	34,151	7,927	6,602	4,957	12.04%
YoY %	-11.60%	-83.50%	97.01%	330.82%	20.07%	33.19%	-	-
Horiz. %	197.98%	223.97%	1,357.29%	688.94%	159.92%	133.19%	100.00%	-
Div Payout %	37.88%	33.75%	229.78%	118.92%	33.90%	30.88%	29.34%	-
YoY %	12.24%	-85.31%	93.22%	250.80%	9.78%	5.25%	-	-
Horiz. %	129.11%	115.03%	783.16%	405.32%	115.54%	105.25%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	143,023	137,432	152,625	139,526	128,864	97,566	83,000	9.48%
YoY %	4.07%	-9.95%	9.39%	8.27%	32.08%	17.55%	-	-
Horiz. %	172.32%	165.58%	183.89%	168.10%	155.26%	117.55%	100.00%	-
NOSH	138,857	138,820	138,749	139,526	134,234	131,847	50,000	18.54%
YoY %	0.03%	0.05%	-0.56%	3.94%	1.81%	163.69%	-	-
Horiz. %	277.71%	277.64%	277.50%	279.05%	268.47%	263.69%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	20.99%	26.22%	27.25%	27.61%	25.28%	28.88%	23.05%	-
YoY %	-19.95%	-3.78%	-1.30%	9.22%	-12.47%	25.29%	-	-
Horiz. %	91.06%	113.75%	118.22%	119.78%	109.67%	125.29%	100.00%	-
ROE	18.11%	23.93%	19.18%	20.58%	18.15%	21.91%	20.36%	-
YoY %	-24.32%	24.77%	-6.80%	13.39%	-17.16%	7.61%	-	-
Horiz. %	88.95%	117.53%	94.20%	101.08%	89.15%	107.61%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	88.87	90.37	77.45	74.55	68.91	56.15	146.61	-7.99%
YoY %	-1.66%	16.68%	3.89%	8.18%	22.72%	-61.70%	-	-
Horiz. %	60.62%	61.64%	52.83%	50.85%	47.00%	38.30%	100.00%	-
EPS	18.66	23.70	21.10	20.58	17.42	16.22	33.79	-9.41%
YoY %	-21.27%	12.32%	2.53%	18.14%	7.40%	-52.00%	-	-
Horiz. %	55.22%	70.14%	62.44%	60.91%	51.55%	48.00%	100.00%	-
DPS	7.06	8.00	48.50	24.50	5.91	5.01	9.92	-5.50%
YoY %	-11.75%	-83.51%	97.96%	314.55%	17.96%	-49.50%	-	-
Horiz. %	71.17%	80.65%	488.91%	246.98%	59.58%	50.50%	100.00%	-
NAPS	1.03	0.99	1.10	1.00	0.96	0.74	1.66	-7.63%
YoY %	4.04%	-10.00%	10.00%	4.17%	29.73%	-55.42%	-	-
Horiz. %	62.05%	59.64%	66.27%	60.24%	57.83%	44.58%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 139,526
RPS	12.83	13.04	11.17	10.81	9.62	7.70	7.62	9.06%
YoY %	-1.61%	16.74%	3.33%	12.37%	24.94%	1.05%	-	-
Horiz. %	168.37%	171.13%	146.59%	141.86%	126.25%	101.05%	100.00%	-
EPS	2.69	3.42	3.04	2.99	2.43	2.22	1.76	7.31%
YoY %	-21.35%	12.50%	1.67%	23.05%	9.46%	26.14%	-	-
Horiz. %	152.84%	194.32%	172.73%	169.89%	138.07%	126.14%	100.00%	-
DPS	1.02	1.15	6.99	3.55	0.82	0.69	0.52	11.87%
YoY %	-11.30%	-83.55%	96.90%	332.93%	18.84%	32.69%	-	-
Horiz. %	196.15%	221.15%	1,344.23%	682.69%	157.69%	132.69%	100.00%	-
NAPS	0.1487	0.1429	0.1587	0.145	0.134	0.1014	0.0863	9.48%
YoY %	4.06%	-9.96%	9.45%	8.21%	32.15%	17.50%	-	-
Horiz. %	172.31%	165.59%	183.89%	168.02%	155.27%	117.50%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.58	2.22	2.80	2.68	2.77	2.07	2.23	-
P/RPS	2.90	2.46	3.62	3.59	4.02	3.69	1.52	11.35%
YoY %	17.89%	-32.04%	0.84%	-10.70%	8.94%	142.76%	-	-
Horiz. %	190.79%	161.84%	238.16%	236.18%	264.47%	242.76%	100.00%	-
P/EPS	13.83	9.37	13.27	13.02	15.90	12.77	6.60	13.10%
YoY %	47.60%	-29.39%	1.92%	-18.11%	24.51%	93.48%	-	-
Horiz. %	209.55%	141.97%	201.06%	197.27%	240.91%	193.48%	100.00%	-
EY	7.23	10.67	7.54	7.68	6.29	7.83	15.15	-11.58%
YoY %	-32.24%	41.51%	-1.82%	22.10%	-19.67%	-48.32%	-	-
Horiz. %	47.72%	70.43%	49.77%	50.69%	41.52%	51.68%	100.00%	-
DY	2.74	3.60	17.32	9.14	2.13	2.42	4.45	-7.75%
YoY %	-23.89%	-79.21%	89.50%	329.11%	-11.98%	-45.62%	-	-
Horiz. %	61.57%	80.90%	389.21%	205.39%	47.87%	54.38%	100.00%	-
P/NAPS	2.50	2.24	2.55	2.68	2.89	2.80	1.34	10.94%
YoY %	11.61%	-12.16%	-4.85%	-7.27%	3.21%	108.96%	-	-
Horiz. %	186.57%	167.16%	190.30%	200.00%	215.67%	208.96%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	19/11/08	28/11/07	22/11/06	22/11/05	29/12/04	20/11/03	-
Price	2.49	2.20	2.73	2.62	2.55	2.00	2.09	-
P/RPS	2.80	2.43	3.53	3.51	3.70	3.56	1.43	11.83%
YoY %	15.23%	-31.16%	0.57%	-5.14%	3.93%	148.95%	-	-
Horiz. %	195.80%	169.93%	246.85%	245.45%	258.74%	248.95%	100.00%	-
P/EPS	13.35	9.28	12.94	12.73	14.64	12.33	6.18	13.68%
YoY %	43.86%	-28.28%	1.65%	-13.05%	18.73%	99.51%	-	-
Horiz. %	216.02%	150.16%	209.39%	205.99%	236.89%	199.51%	100.00%	-
EY	7.49	10.77	7.73	7.86	6.83	8.11	16.17	-12.02%
YoY %	-30.45%	39.33%	-1.65%	15.08%	-15.78%	-49.85%	-	-
Horiz. %	46.32%	66.60%	47.80%	48.61%	42.24%	50.15%	100.00%	-
DY	2.84	3.64	17.77	9.35	2.32	2.50	4.74	-8.17%
YoY %	-21.98%	-79.52%	90.05%	303.02%	-7.20%	-47.26%	-	-
Horiz. %	59.92%	76.79%	374.89%	197.26%	48.95%	52.74%	100.00%	-
P/NAPS	2.42	2.22	2.48	2.62	2.66	2.70	1.26	11.48%
YoY %	9.01%	-10.48%	-5.34%	-1.50%	-1.48%	114.29%	-	-
Horiz. %	192.06%	176.19%	196.83%	207.94%	211.11%	214.29%	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