Highlights

[DPHARMA] YoY Annualized Quarter Result on 2007-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 28-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     -0.85%    YoY -     1.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 132,322 125,221 124,518 111,309 108,166 95,202 77,381 9.35%
  YoY % 5.67% 0.56% 11.87% 2.91% 13.62% 23.03% -
  Horiz. % 171.00% 161.82% 160.92% 143.85% 139.78% 123.03% 100.00%
PBT 35,736 39,473 42,305 41,544 40,802 33,386 26,988 4.79%
  YoY % -9.47% -6.69% 1.83% 1.82% 22.21% 23.71% -
  Horiz. % 132.41% 146.26% 156.76% 153.94% 151.19% 123.71% 100.00%
Tax -8,996 -9,621 -10,458 -10,822 -10,485 -10,013 -4,452 12.43%
  YoY % 6.50% 8.01% 3.36% -3.22% -4.71% -124.92% -
  Horiz. % 202.07% 216.11% 234.92% 243.10% 235.52% 224.92% 100.00%
NP 26,740 29,852 31,846 30,721 30,317 23,373 22,536 2.89%
  YoY % -10.42% -6.26% 3.66% 1.33% 29.71% 3.72% -
  Horiz. % 118.65% 132.46% 141.31% 136.32% 134.53% 103.72% 100.00%
NP to SH 26,740 29,852 31,846 30,721 30,317 23,373 22,536 2.89%
  YoY % -10.42% -6.26% 3.66% 1.33% 29.71% 3.72% -
  Horiz. % 118.65% 132.46% 141.31% 136.32% 134.53% 103.72% 100.00%
Tax Rate 25.17 % 24.37 % 24.72 % 26.05 % 25.70 % 29.99 % 16.50 % 7.29%
  YoY % 3.28% -1.42% -5.11% 1.36% -14.30% 81.76% -
  Horiz. % 152.55% 147.70% 149.82% 157.88% 155.76% 181.76% 100.00%
Total Cost 105,582 95,369 92,672 80,588 77,849 71,829 54,845 11.53%
  YoY % 10.71% 2.91% 14.99% 3.52% 8.38% 30.97% -
  Horiz. % 192.51% 173.89% 168.97% 146.94% 141.94% 130.97% 100.00%
Net Worth 148,504 142,967 137,397 152,681 139,411 127,298 97,714 7.22%
  YoY % 3.87% 4.05% -10.01% 9.52% 9.52% 30.28% -
  Horiz. % 151.98% 146.31% 140.61% 156.25% 142.67% 130.28% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 111 14,803 88,832 13,011 - 5,281 -
  YoY % 0.00% -99.25% -83.34% 582.71% 0.00% 0.00% -
  Horiz. % 0.00% 2.10% 280.28% 1,681.84% 246.35% 0.00% 100.00%
Div Payout % - % 0.37 % 46.48 % 289.16 % 42.92 % - % 23.44 % -
  YoY % 0.00% -99.20% -83.93% 573.72% 0.00% 0.00% -
  Horiz. % 0.00% 1.58% 198.29% 1,233.62% 183.11% 0.00% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 148,504 142,967 137,397 152,681 139,411 127,298 97,714 7.22%
  YoY % 3.87% 4.05% -10.01% 9.52% 9.52% 30.28% -
  Horiz. % 151.98% 146.31% 140.61% 156.25% 142.67% 130.28% 100.00%
NOSH 138,788 138,803 138,785 138,801 139,411 132,602 132,046 0.83%
  YoY % -0.01% 0.01% -0.01% -0.44% 5.14% 0.42% -
  Horiz. % 105.11% 105.12% 105.10% 105.12% 105.58% 100.42% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 20.21 % 23.84 % 25.58 % 27.60 % 28.03 % 24.55 % 29.12 % -5.90%
  YoY % -15.23% -6.80% -7.32% -1.53% 14.18% -15.69% -
  Horiz. % 69.40% 81.87% 87.84% 94.78% 96.26% 84.31% 100.00%
ROE 18.01 % 20.88 % 23.18 % 20.12 % 21.75 % 18.36 % 23.06 % -4.03%
  YoY % -13.75% -9.92% 15.21% -7.49% 18.46% -20.38% -
  Horiz. % 78.10% 90.55% 100.52% 87.25% 94.32% 79.62% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 95.34 90.21 89.72 80.19 77.59 71.80 58.60 8.45%
  YoY % 5.69% 0.55% 11.88% 3.35% 8.06% 22.53% -
  Horiz. % 162.70% 153.94% 153.11% 136.84% 132.41% 122.53% 100.00%
EPS 19.27 21.51 22.95 22.13 21.75 17.63 17.07 2.04%
  YoY % -10.41% -6.27% 3.71% 1.75% 23.37% 3.28% -
  Horiz. % 112.89% 126.01% 134.45% 129.64% 127.42% 103.28% 100.00%
DPS 0.00 0.08 10.67 64.00 9.33 0.00 4.00 -
  YoY % 0.00% -99.25% -83.33% 585.96% 0.00% 0.00% -
  Horiz. % 0.00% 2.00% 266.75% 1,600.00% 233.25% 0.00% 100.00%
NAPS 1.0700 1.0300 0.9900 1.1000 1.0000 0.9600 0.7400 6.34%
  YoY % 3.88% 4.04% -10.00% 10.00% 4.17% 29.73% -
  Horiz. % 144.59% 139.19% 133.78% 148.65% 135.14% 129.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.05 13.30 13.22 11.82 11.49 10.11 8.22 9.34%
  YoY % 5.64% 0.61% 11.84% 2.87% 13.65% 22.99% -
  Horiz. % 170.92% 161.80% 160.83% 143.80% 139.78% 122.99% 100.00%
EPS 2.84 3.17 3.38 3.26 3.22 2.48 2.39 2.92%
  YoY % -10.41% -6.21% 3.68% 1.24% 29.84% 3.77% -
  Horiz. % 118.83% 132.64% 141.42% 136.40% 134.73% 103.77% 100.00%
DPS 0.00 0.01 1.57 9.43 1.38 0.00 0.56 -
  YoY % 0.00% -99.36% -83.35% 583.33% 0.00% 0.00% -
  Horiz. % 0.00% 1.79% 280.36% 1,683.93% 246.43% 0.00% 100.00%
NAPS 0.1577 0.1518 0.1459 0.1621 0.1480 0.1352 0.1038 7.22%
  YoY % 3.89% 4.04% -9.99% 9.53% 9.47% 30.25% -
  Horiz. % 151.93% 146.24% 140.56% 156.17% 142.58% 130.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.4400 2.5800 2.2200 2.8000 2.6800 2.7700 2.0700 -
P/RPS 2.56 2.86 2.47 3.49 3.45 3.86 3.53 -5.21%
  YoY % -10.49% 15.79% -29.23% 1.16% -10.62% 9.35% -
  Horiz. % 72.52% 81.02% 69.97% 98.87% 97.73% 109.35% 100.00%
P/EPS 12.66 12.00 9.67 12.65 12.32 15.71 12.13 0.71%
  YoY % 5.50% 24.10% -23.56% 2.68% -21.58% 29.51% -
  Horiz. % 104.37% 98.93% 79.72% 104.29% 101.57% 129.51% 100.00%
EY 7.90 8.34 10.34 7.90 8.11 6.36 8.24 -0.70%
  YoY % -5.28% -19.34% 30.89% -2.59% 27.52% -22.82% -
  Horiz. % 95.87% 101.21% 125.49% 95.87% 98.42% 77.18% 100.00%
DY 0.00 0.03 4.80 22.86 3.48 0.00 1.93 -
  YoY % 0.00% -99.38% -79.00% 556.90% 0.00% 0.00% -
  Horiz. % 0.00% 1.55% 248.70% 1,184.46% 180.31% 0.00% 100.00%
P/NAPS 2.28 2.50 2.24 2.55 2.68 2.89 2.80 -3.36%
  YoY % -8.80% 11.61% -12.16% -4.85% -7.27% 3.21% -
  Horiz. % 81.43% 89.29% 80.00% 91.07% 95.71% 103.21% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 19/11/08 28/11/07 22/11/06 22/11/05 29/12/04 -
Price 2.3800 2.4900 2.2000 2.7300 2.6200 2.5500 2.0000 -
P/RPS 2.50 2.76 2.45 3.40 3.38 3.55 3.41 -5.04%
  YoY % -9.42% 12.65% -27.94% 0.59% -4.79% 4.11% -
  Horiz. % 73.31% 80.94% 71.85% 99.71% 99.12% 104.11% 100.00%
P/EPS 12.35 11.58 9.59 12.33 12.05 14.47 11.72 0.88%
  YoY % 6.65% 20.75% -22.22% 2.32% -16.72% 23.46% -
  Horiz. % 105.38% 98.81% 81.83% 105.20% 102.82% 123.46% 100.00%
EY 8.10 8.64 10.43 8.11 8.30 6.91 8.53 -0.86%
  YoY % -6.25% -17.16% 28.61% -2.29% 20.12% -18.99% -
  Horiz. % 94.96% 101.29% 122.27% 95.08% 97.30% 81.01% 100.00%
DY 0.00 0.03 4.85 23.44 3.56 0.00 2.00 -
  YoY % 0.00% -99.38% -79.31% 558.43% 0.00% 0.00% -
  Horiz. % 0.00% 1.50% 242.50% 1,172.00% 178.00% 0.00% 100.00%
P/NAPS 2.22 2.42 2.22 2.48 2.62 2.66 2.70 -3.21%
  YoY % -8.26% 9.01% -10.48% -5.34% -1.50% -1.48% -
  Horiz. % 82.22% 89.63% 82.22% 91.85% 97.04% 98.52% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS