[DPHARMA] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -6.11%

YoY- 4.87%

Quarter Report

CCMDBIO-Q1 2010- FRS 139- 25052010.xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	137,091	141,205	135,625	124,896	123,065	114,918	105,791	4.41%
YoY %	-2.91%	4.11%	8.59%	1.49%	7.09%	8.63%	-	-
Horiz. %	129.59%	133.48%	128.20%	118.06%	116.33%	108.63%	100.00%	-
PBT	35,384	35,723	36,493	35,638	34,863	41,521	38,499	-1.39%
YoY %	-0.95%	-2.11%	2.40%	2.22%	-16.04%	7.85%	-	-
Horiz. %	91.91%	92.79%	94.79%	92.57%	90.56%	107.85%	100.00%	-
Tax	-9,378	-8,233	-7,030	-7,252	-7,795	-10,093	-9,211	0.29%
YoY %	-13.91%	-17.11%	3.06%	6.97%	22.77%	-9.58%	-	-
Horiz. %	101.81%	89.38%	76.32%	78.73%	84.63%	109.58%	100.00%	-
NP	26,006	27,490	29,463	28,386	27,068	31,428	29,288	-1.95%
YoY %	-5.40%	-6.70%	3.79%	4.87%	-13.87%	7.31%	-	-
Horiz. %	88.79%	93.86%	100.60%	96.92%	92.42%	107.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,006	27,490	29,463	28,386	27,068	31,428	29,288	-1.95%
YoY %	-5.40%	-6.70%	3.79%	4.87%	-13.87%	7.31%	-	-
Horiz. %	88.79%	93.86%	100.60%	96.92%	92.42%	107.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.50%	23.05%	19.26%	20.35%	22.36%	24.31%	23.93%	-
YoY %	14.97%	19.68%	-5.36%	-8.99%	-8.02%	1.59%	-	-
Horiz. %	110.74%	96.32%	80.48%	85.04%	93.44%	101.59%	100.00%	-
Total Cost	111,085	113,715	106,162	96,510	95,997	83,490	76,503	6.40%
YoY %	-2.31%	7.11%	10.00%	0.53%	14.98%	9.13%	-	-
Horiz. %	145.20%	148.64%	138.77%	126.15%	125.48%	109.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,143	170,824	162,320	146,967	137,340	120,710	152,576	2.42%
YoY %	3.11%	5.24%	10.45%	7.01%	13.78%	-20.89%	-	-
Horiz. %	115.45%	111.96%	106.39%	96.32%	90.01%	79.11%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	19,431	24,987	6,402	16,743	20,833	47,174	29,860	-6.90%
YoY %	-22.24%	290.30%	-61.76%	-19.63%	-55.84%	57.98%	-	-
Horiz. %	65.07%	83.68%	21.44%	56.07%	69.77%	157.98%	100.00%	-
Div Payout %	74.72%	90.90%	21.73%	58.98%	76.97%	150.11%	101.95%	-
YoY %	-17.80%	318.32%	-63.16%	-23.37%	-48.72%	47.24%	-	-
Horiz. %	73.29%	89.16%	21.31%	57.85%	75.50%	147.24%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	176,143	170,824	162,320	146,967	137,340	120,710	152,576	2.42%
YoY %	3.11%	5.24%	10.45%	7.01%	13.78%	-20.89%	-	-
Horiz. %	115.45%	111.96%	106.39%	96.32%	90.01%	79.11%	100.00%	-
NOSH	138,695	138,881	138,735	138,648	138,727	138,747	138,706	-0.00%
YoY %	-0.13%	0.11%	0.06%	-0.06%	-0.01%	0.03%	-	-
Horiz. %	99.99%	100.13%	100.02%	99.96%	100.02%	100.03%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	18.97%	19.47%	21.72%	22.73%	21.99%	27.35%	27.68%	-
YoY %	-2.57%	-10.36%	-4.44%	3.37%	-19.60%	-1.19%	-	-
Horiz. %	68.53%	70.34%	78.47%	82.12%	79.44%	98.81%	100.00%	-
ROE	14.76%	16.09%	18.15%	19.31%	19.71%	26.04%	19.20%	-
YoY %	-8.27%	-11.35%	-6.01%	-2.03%	-24.31%	35.62%	-	-
Horiz. %	76.88%	83.80%	94.53%	100.57%	102.66%	135.62%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	98.84	101.67	97.76	90.08	88.71	82.83	76.27	4.41%
YoY %	-2.78%	4.00%	8.53%	1.54%	7.10%	8.60%	-	-
Horiz. %	129.59%	133.30%	128.18%	118.11%	116.31%	108.60%	100.00%	-
EPS	18.75	19.79	21.24	20.47	19.51	22.65	21.12	-1.96%
YoY %	-5.26%	-6.83%	3.76%	4.92%	-13.86%	7.24%	-	-
Horiz. %	88.78%	93.70%	100.57%	96.92%	92.38%	107.24%	100.00%	-
DPS	14.00	18.00	4.61	12.06	15.00	34.00	21.50	-6.89%
YoY %	-22.22%	290.46%	-61.77%	-19.60%	-55.88%	58.14%	-	-
Horiz. %	65.12%	83.72%	21.44%	56.09%	69.77%	158.14%	100.00%	-
NAPS	1.27	1.23	1.17	1.06	0.99	0.87	1.10	2.42%
YoY %	3.25%	5.13%	10.38%	7.07%	13.79%	-20.91%	-	-
Horiz. %	115.45%	111.82%	106.36%	96.36%	90.00%	79.09%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 138,648
RPS	14.25	14.68	14.10	12.98	12.79	11.95	11.00	4.40%
YoY %	-2.93%	4.11%	8.63%	1.49%	7.03%	8.64%	-	-
Horiz. %	129.55%	133.45%	128.18%	118.00%	116.27%	108.64%	100.00%	-
EPS	2.70	2.86	3.06	2.95	2.81	3.27	3.04	-1.95%
YoY %	-5.59%	-6.54%	3.73%	4.98%	-14.07%	7.57%	-	-
Horiz. %	88.82%	94.08%	100.66%	97.04%	92.43%	107.57%	100.00%	-
DPS	2.02	2.60	0.67	1.74	2.17	4.90	3.10	-6.88%
YoY %	-22.31%	288.06%	-61.49%	-19.82%	-55.71%	58.06%	-	-
Horiz. %	65.16%	83.87%	21.61%	56.13%	70.00%	158.06%	100.00%	-
NAPS	0.1831	0.1776	0.1687	0.1528	0.1428	0.1255	0.1586	2.42%
YoY %	3.10%	5.28%	10.41%	7.00%	13.78%	-20.87%	-	-
Horiz. %	115.45%	111.98%	106.37%	96.34%	90.04%	79.13%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	2.23	2.40	2.35	2.40	2.10	2.60	2.60	-
P/RPS	2.26	2.36	2.40	2.66	2.37	3.14	3.41	-6.62%
YoY %	-4.24%	-1.67%	-9.77%	12.24%	-24.52%	-7.92%	-	-
Horiz. %	66.28%	69.21%	70.38%	78.01%	69.50%	92.08%	100.00%	-
P/EPS	11.89	12.13	11.07	11.72	10.76	11.48	12.31	-0.57%
YoY %	-1.98%	9.58%	-5.55%	8.92%	-6.27%	-6.74%	-	-
Horiz. %	96.59%	98.54%	89.93%	95.21%	87.41%	93.26%	100.00%	-
EY	8.41	8.25	9.04	8.53	9.29	8.71	8.12	0.58%
YoY %	1.94%	-8.74%	5.98%	-8.18%	6.66%	7.27%	-	-
Horiz. %	103.57%	101.60%	111.33%	105.05%	114.41%	107.27%	100.00%	-
DY	6.28	7.50	1.96	5.03	7.14	13.08	8.27	-4.48%
YoY %	-16.27%	282.65%	-61.03%	-29.55%	-45.41%	58.16%	-	-
Horiz. %	75.94%	90.69%	23.70%	60.82%	86.34%	158.16%	100.00%	-
P/NAPS	1.76	1.95	2.01	2.26	2.12	2.99	2.36	-4.76%
YoY %	-9.74%	-2.99%	-11.06%	6.60%	-29.10%	26.69%	-	-
Horiz. %	74.58%	82.63%	85.17%	95.76%	89.83%	126.69%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/13	17/05/12	25/05/11	25/05/10	26/05/09	21/05/08	21/05/07	-
Price	2.51	2.38	2.57	2.38	2.34	2.55	2.78	-
P/RPS	2.54	2.34	2.63	2.64	2.64	3.08	3.64	-5.81%
YoY %	8.55%	-11.03%	-0.38%	0.00%	-14.29%	-15.38%	-	-
Horiz. %	69.78%	64.29%	72.25%	72.53%	72.53%	84.62%	100.00%	-
P/EPS	13.39	12.02	12.10	11.62	11.99	11.26	13.17	0.27%
YoY %	11.40%	-0.66%	4.13%	-3.09%	6.48%	-14.50%	-	-
Horiz. %	101.67%	91.27%	91.88%	88.23%	91.04%	85.50%	100.00%	-
EY	7.47	8.32	8.26	8.60	8.34	8.88	7.60	-0.28%
YoY %	-10.22%	0.73%	-3.95%	3.12%	-6.08%	16.84%	-	-
Horiz. %	98.29%	109.47%	108.68%	113.16%	109.74%	116.84%	100.00%	-
DY	5.58	7.56	1.79	5.07	6.41	13.33	7.73	-5.28%
YoY %	-26.19%	322.35%	-64.69%	-20.90%	-51.91%	72.45%	-	-
Horiz. %	72.19%	97.80%	23.16%	65.59%	82.92%	172.45%	100.00%	-
P/NAPS	1.98	1.93	2.20	2.25	2.36	2.93	2.53	-3.99%
YoY %	2.59%	-12.27%	-2.22%	-4.66%	-19.45%	15.81%	-	-
Horiz. %	78.26%	76.28%	86.96%	88.93%	93.28%	115.81%	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