[DPHARMA] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

21-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 1.07%

YoY- 16.08%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	124,896	123,065	114,918	105,791	99,506	81,970	73,695	9.18%
YoY %	1.49%	7.09%	8.63%	6.32%	21.39%	11.23%	-	-
Horiz. %	169.48%	166.99%	155.94%	143.55%	135.02%	111.23%	100.00%	-
PBT	35,638	34,863	41,521	38,499	36,450	26,994	25,273	5.89%
YoY %	2.22%	-16.04%	7.85%	5.62%	35.03%	6.81%	-	-
Horiz. %	141.01%	137.95%	164.29%	152.33%	144.23%	106.81%	100.00%	-
Tax	-7,252	-7,795	-10,093	-9,211	-11,220	-3,959	-6,304	2.36%
YoY %	6.97%	22.77%	-9.58%	17.91%	-183.40%	37.20%	-	-
Horiz. %	115.04%	123.65%	160.10%	146.11%	177.98%	62.80%	100.00%	-
NP	28,386	27,068	31,428	29,288	25,230	23,035	18,969	6.94%
YoY %	4.87%	-13.87%	7.31%	16.08%	9.53%	21.43%	-	-
Horiz. %	149.64%	142.70%	165.68%	154.40%	133.01%	121.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,386	27,068	31,428	29,288	25,230	23,035	18,969	6.94%
YoY %	4.87%	-13.87%	7.31%	16.08%	9.53%	21.43%	-	-
Horiz. %	149.64%	142.70%	165.68%	154.40%	133.01%	121.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.35%	22.36%	24.31%	23.93%	30.78%	14.67%	24.94%	-
YoY %	-8.99%	-8.02%	1.59%	-22.25%	109.82%	-41.18%	-	-
Horiz. %	81.60%	89.66%	97.47%	95.95%	123.42%	58.82%	100.00%	-
Total Cost	96,510	95,997	83,490	76,503	74,276	58,935	54,726	9.91%
YoY %	0.53%	14.98%	9.13%	3.00%	26.03%	7.69%	-	-
Horiz. %	176.35%	175.41%	152.56%	139.79%	135.72%	107.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	146,967	137,340	120,710	152,576	147,741	112,287	92,950	7.93%
YoY %	7.01%	13.78%	-20.89%	3.27%	31.57%	20.80%	-	-
Horiz. %	158.11%	147.76%	129.87%	164.15%	158.95%	120.80%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	16,743	20,833	47,174	29,860	24,398	9,727	7,302	14.82%
YoY %	-19.63%	-55.84%	57.98%	22.39%	150.83%	33.21%	-	-
Horiz. %	229.29%	285.31%	646.04%	408.93%	334.13%	133.21%	100.00%	-
Div Payout %	58.98%	76.97%	150.11%	101.95%	96.70%	42.23%	38.50%	-
YoY %	-23.37%	-48.72%	47.24%	5.43%	128.98%	9.69%	-	-
Horiz. %	153.19%	199.92%	389.90%	264.81%	251.17%	109.69%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	146,967	137,340	120,710	152,576	147,741	112,287	92,950	7.93%
YoY %	7.01%	13.78%	-20.89%	3.27%	31.57%	20.80%	-	-
Horiz. %	158.11%	147.76%	129.87%	164.15%	158.95%	120.80%	100.00%	-
NOSH	138,648	138,727	138,747	138,706	139,378	132,102	59,968	14.98%
YoY %	-0.06%	-0.01%	0.03%	-0.48%	5.51%	120.29%	-	-
Horiz. %	231.20%	231.34%	231.37%	231.30%	232.42%	220.29%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	22.73%	21.99%	27.35%	27.68%	25.36%	28.10%	25.74%	-
YoY %	3.37%	-19.60%	-1.19%	9.15%	-9.75%	9.17%	-	-
Horiz. %	88.31%	85.43%	106.25%	107.54%	98.52%	109.17%	100.00%	-
ROE	19.31%	19.71%	26.04%	19.20%	17.08%	20.51%	20.41%	-
YoY %	-2.03%	-24.31%	35.62%	12.41%	-16.72%	0.49%	-	-
Horiz. %	94.61%	96.57%	127.58%	94.07%	83.68%	100.49%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	90.08	88.71	82.83	76.27	71.39	62.05	122.89	-5.04%
YoY %	1.54%	7.10%	8.60%	6.84%	15.05%	-49.51%	-	-
Horiz. %	73.30%	72.19%	67.40%	62.06%	58.09%	50.49%	100.00%	-
EPS	20.47	19.51	22.65	21.12	18.10	17.44	31.63	-6.99%
YoY %	4.92%	-13.86%	7.24%	16.69%	3.78%	-44.86%	-	-
Horiz. %	64.72%	61.68%	71.61%	66.77%	57.22%	55.14%	100.00%	-
DPS	12.06	15.00	34.00	21.50	17.50	7.36	12.18	-0.16%
YoY %	-19.60%	-55.88%	58.14%	22.86%	137.77%	-39.57%	-	-
Horiz. %	99.01%	123.15%	279.15%	176.52%	143.68%	60.43%	100.00%	-
NAPS	1.06	0.99	0.87	1.10	1.06	0.85	1.55	-6.13%
YoY %	7.07%	13.79%	-20.91%	3.77%	24.71%	-45.16%	-	-
Horiz. %	68.39%	63.87%	56.13%	70.97%	68.39%	54.84%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 138,706
RPS	12.97	12.78	11.94	10.99	10.34	8.51	7.66	9.16%
YoY %	1.49%	7.04%	8.64%	6.29%	21.50%	11.10%	-	-
Horiz. %	169.32%	166.84%	155.87%	143.47%	134.99%	111.10%	100.00%	-
EPS	2.95	2.81	3.26	3.04	2.62	2.39	1.97	6.95%
YoY %	4.98%	-13.80%	7.24%	16.03%	9.62%	21.32%	-	-
Horiz. %	149.75%	142.64%	165.48%	154.31%	132.99%	121.32%	100.00%	-
DPS	1.74	2.16	4.90	3.10	2.53	1.01	0.76	14.79%
YoY %	-19.44%	-55.92%	58.06%	22.53%	150.50%	32.89%	-	-
Horiz. %	228.95%	284.21%	644.74%	407.89%	332.89%	132.89%	100.00%	-
NAPS	0.1527	0.1427	0.1254	0.1585	0.1535	0.1166	0.0966	7.92%
YoY %	7.01%	13.80%	-20.88%	3.26%	31.65%	20.70%	-	-
Horiz. %	158.07%	147.72%	129.81%	164.08%	158.90%	120.70%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	2.40	2.10	2.60	2.60	2.65	2.38	2.34	-
P/RPS	2.66	2.37	3.14	3.41	3.71	3.84	1.90	5.76%
YoY %	12.24%	-24.52%	-7.92%	-8.09%	-3.39%	102.11%	-	-
Horiz. %	140.00%	124.74%	165.26%	179.47%	195.26%	202.11%	100.00%	-
P/EPS	11.72	10.76	11.48	12.31	14.64	13.65	7.40	7.96%
YoY %	8.92%	-6.27%	-6.74%	-15.92%	7.25%	84.46%	-	-
Horiz. %	158.38%	145.41%	155.14%	166.35%	197.84%	184.46%	100.00%	-
EY	8.53	9.29	8.71	8.12	6.83	7.33	13.52	-7.38%
YoY %	-8.18%	6.66%	7.27%	18.89%	-6.82%	-45.78%	-	-
Horiz. %	63.09%	68.71%	64.42%	60.06%	50.52%	54.22%	100.00%	-
DY	5.03	7.14	13.08	8.27	6.61	3.09	5.20	-0.55%
YoY %	-29.55%	-45.41%	58.16%	25.11%	113.92%	-40.58%	-	-
Horiz. %	96.73%	137.31%	251.54%	159.04%	127.12%	59.42%	100.00%	-
P/NAPS	2.26	2.12	2.99	2.36	2.50	2.80	1.51	6.94%
YoY %	6.60%	-29.10%	26.69%	-5.60%	-10.71%	85.43%	-	-
Horiz. %	149.67%	140.40%	198.01%	156.29%	165.56%	185.43%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	26/05/09	21/05/08	21/05/07	18/05/06	26/05/05	27/05/04	-
Price	2.38	2.34	2.55	2.78	2.67	2.45	2.22	-
P/RPS	2.64	2.64	3.08	3.64	3.74	3.95	1.81	6.48%
YoY %	0.00%	-14.29%	-15.38%	-2.67%	-5.32%	118.23%	-	-
Horiz. %	145.86%	145.86%	170.17%	201.10%	206.63%	218.23%	100.00%	-
P/EPS	11.62	11.99	11.26	13.17	14.75	14.05	7.02	8.75%
YoY %	-3.09%	6.48%	-14.50%	-10.71%	4.98%	100.14%	-	-
Horiz. %	165.53%	170.80%	160.40%	187.61%	210.11%	200.14%	100.00%	-
EY	8.60	8.34	8.88	7.60	6.78	7.12	14.25	-8.06%
YoY %	3.12%	-6.08%	16.84%	12.09%	-4.78%	-50.04%	-	-
Horiz. %	60.35%	58.53%	62.32%	53.33%	47.58%	49.96%	100.00%	-
DY	5.07	6.41	13.33	7.73	6.56	3.01	5.49	-1.31%
YoY %	-20.90%	-51.91%	72.45%	17.84%	117.94%	-45.17%	-	-
Horiz. %	92.35%	116.76%	242.81%	140.80%	119.49%	54.83%	100.00%	-
P/NAPS	2.25	2.36	2.93	2.53	2.52	2.88	1.43	7.84%
YoY %	-4.66%	-19.45%	15.81%	0.40%	-12.50%	101.40%	-	-
Horiz. %	157.34%	165.03%	204.90%	176.92%	176.22%	201.40%	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