Highlights

[DPHARMA] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -3.45%    YoY -     -6.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 133,242 140,128 132,322 125,221 124,518 111,309 108,166 3.53%
  YoY % -4.91% 5.90% 5.67% 0.56% 11.87% 2.91% -
  Horiz. % 123.18% 129.55% 122.33% 115.77% 115.12% 102.91% 100.00%
PBT 35,064 35,856 35,736 39,473 42,305 41,544 40,802 -2.49%
  YoY % -2.21% 0.34% -9.47% -6.69% 1.83% 1.82% -
  Horiz. % 85.94% 87.88% 87.58% 96.74% 103.68% 101.82% 100.00%
Tax -8,374 -8,686 -8,996 -9,621 -10,458 -10,822 -10,485 -3.67%
  YoY % 3.59% 3.44% 6.50% 8.01% 3.36% -3.22% -
  Horiz. % 79.87% 82.85% 85.80% 91.76% 99.75% 103.22% 100.00%
NP 26,689 27,169 26,740 29,852 31,846 30,721 30,317 -2.10%
  YoY % -1.77% 1.61% -10.42% -6.26% 3.66% 1.33% -
  Horiz. % 88.03% 89.62% 88.20% 98.47% 105.04% 101.33% 100.00%
NP to SH 26,689 27,169 26,740 29,852 31,846 30,721 30,317 -2.10%
  YoY % -1.77% 1.61% -10.42% -6.26% 3.66% 1.33% -
  Horiz. % 88.03% 89.62% 88.20% 98.47% 105.04% 101.33% 100.00%
Tax Rate 23.88 % 24.23 % 25.17 % 24.37 % 24.72 % 26.05 % 25.70 % -1.22%
  YoY % -1.44% -3.73% 3.28% -1.42% -5.11% 1.36% -
  Horiz. % 92.92% 94.28% 97.94% 94.82% 96.19% 101.36% 100.00%
Total Cost 106,553 112,958 105,582 95,369 92,672 80,588 77,849 5.37%
  YoY % -5.67% 6.99% 10.71% 2.91% 14.99% 3.52% -
  Horiz. % 136.87% 145.10% 135.62% 122.51% 119.04% 103.52% 100.00%
Net Worth 167,965 162,405 148,504 142,967 137,397 152,681 139,411 3.15%
  YoY % 3.42% 9.36% 3.87% 4.05% -10.01% 9.52% -
  Horiz. % 120.48% 116.49% 106.52% 102.55% 98.56% 109.52% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 111 14,803 88,832 13,011 -
  YoY % 0.00% 0.00% 0.00% -99.25% -83.34% 582.71% -
  Horiz. % 0.00% 0.00% 0.00% 0.85% 113.77% 682.71% 100.00%
Div Payout % - % - % - % 0.37 % 46.48 % 289.16 % 42.92 % -
  YoY % 0.00% 0.00% 0.00% -99.20% -83.93% 573.72% -
  Horiz. % 0.00% 0.00% 0.00% 0.86% 108.29% 673.72% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 167,965 162,405 148,504 142,967 137,397 152,681 139,411 3.15%
  YoY % 3.42% 9.36% 3.87% 4.05% -10.01% 9.52% -
  Horiz. % 120.48% 116.49% 106.52% 102.55% 98.56% 109.52% 100.00%
NOSH 138,814 138,807 138,788 138,803 138,785 138,801 139,411 -0.07%
  YoY % 0.00% 0.01% -0.01% 0.01% -0.01% -0.44% -
  Horiz. % 99.57% 99.57% 99.55% 99.56% 99.55% 99.56% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.03 % 19.39 % 20.21 % 23.84 % 25.58 % 27.60 % 28.03 % -5.44%
  YoY % 3.30% -4.06% -15.23% -6.80% -7.32% -1.53% -
  Horiz. % 71.46% 69.18% 72.10% 85.05% 91.26% 98.47% 100.00%
ROE 15.89 % 16.73 % 18.01 % 20.88 % 23.18 % 20.12 % 21.75 % -5.09%
  YoY % -5.02% -7.11% -13.75% -9.92% 15.21% -7.49% -
  Horiz. % 73.06% 76.92% 82.80% 96.00% 106.57% 92.51% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 95.99 100.95 95.34 90.21 89.72 80.19 77.59 3.61%
  YoY % -4.91% 5.88% 5.69% 0.55% 11.88% 3.35% -
  Horiz. % 123.71% 130.11% 122.88% 116.26% 115.63% 103.35% 100.00%
EPS 19.23 19.57 19.27 21.51 22.95 22.13 21.75 -2.03%
  YoY % -1.74% 1.56% -10.41% -6.27% 3.71% 1.75% -
  Horiz. % 88.41% 89.98% 88.60% 98.90% 105.52% 101.75% 100.00%
DPS 0.00 0.00 0.00 0.08 10.67 64.00 9.33 -
  YoY % 0.00% 0.00% 0.00% -99.25% -83.33% 585.96% -
  Horiz. % 0.00% 0.00% 0.00% 0.86% 114.36% 685.96% 100.00%
NAPS 1.2100 1.1700 1.0700 1.0300 0.9900 1.1000 1.0000 3.23%
  YoY % 3.42% 9.35% 3.88% 4.04% -10.00% 10.00% -
  Horiz. % 121.00% 117.00% 107.00% 103.00% 99.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.15 14.88 14.05 13.30 13.22 11.82 11.49 3.53%
  YoY % -4.91% 5.91% 5.64% 0.61% 11.84% 2.87% -
  Horiz. % 123.15% 129.50% 122.28% 115.75% 115.06% 102.87% 100.00%
EPS 2.83 2.88 2.84 3.17 3.38 3.26 3.22 -2.13%
  YoY % -1.74% 1.41% -10.41% -6.21% 3.68% 1.24% -
  Horiz. % 87.89% 89.44% 88.20% 98.45% 104.97% 101.24% 100.00%
DPS 0.00 0.00 0.00 0.01 1.57 9.43 1.38 -
  YoY % 0.00% 0.00% 0.00% -99.36% -83.35% 583.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.72% 113.77% 683.33% 100.00%
NAPS 0.1783 0.1724 0.1577 0.1518 0.1459 0.1621 0.1480 3.15%
  YoY % 3.42% 9.32% 3.89% 4.04% -9.99% 9.53% -
  Horiz. % 120.47% 116.49% 106.55% 102.57% 98.58% 109.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.3600 2.1000 2.4400 2.5800 2.2200 2.8000 2.6800 -
P/RPS 2.46 2.08 2.56 2.86 2.47 3.49 3.45 -5.48%
  YoY % 18.27% -18.75% -10.49% 15.79% -29.23% 1.16% -
  Horiz. % 71.30% 60.29% 74.20% 82.90% 71.59% 101.16% 100.00%
P/EPS 12.27 10.73 12.66 12.00 9.67 12.65 12.32 -0.07%
  YoY % 14.35% -15.24% 5.50% 24.10% -23.56% 2.68% -
  Horiz. % 99.59% 87.09% 102.76% 97.40% 78.49% 102.68% 100.00%
EY 8.15 9.32 7.90 8.34 10.34 7.90 8.11 0.08%
  YoY % -12.55% 17.97% -5.28% -19.34% 30.89% -2.59% -
  Horiz. % 100.49% 114.92% 97.41% 102.84% 127.50% 97.41% 100.00%
DY 0.00 0.00 0.00 0.03 4.80 22.86 3.48 -
  YoY % 0.00% 0.00% 0.00% -99.38% -79.00% 556.90% -
  Horiz. % 0.00% 0.00% 0.00% 0.86% 137.93% 656.90% 100.00%
P/NAPS 1.95 1.79 2.28 2.50 2.24 2.55 2.68 -5.16%
  YoY % 8.94% -21.49% -8.80% 11.61% -12.16% -4.85% -
  Horiz. % 72.76% 66.79% 85.07% 93.28% 83.58% 95.15% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 21/11/11 26/11/10 20/11/09 19/11/08 28/11/07 22/11/06 -
Price 2.2800 2.1000 2.3800 2.4900 2.2000 2.7300 2.6200 -
P/RPS 2.38 2.08 2.50 2.76 2.45 3.40 3.38 -5.67%
  YoY % 14.42% -16.80% -9.42% 12.65% -27.94% 0.59% -
  Horiz. % 70.41% 61.54% 73.96% 81.66% 72.49% 100.59% 100.00%
P/EPS 11.86 10.73 12.35 11.58 9.59 12.33 12.05 -0.26%
  YoY % 10.53% -13.12% 6.65% 20.75% -22.22% 2.32% -
  Horiz. % 98.42% 89.05% 102.49% 96.10% 79.59% 102.32% 100.00%
EY 8.43 9.32 8.10 8.64 10.43 8.11 8.30 0.26%
  YoY % -9.55% 15.06% -6.25% -17.16% 28.61% -2.29% -
  Horiz. % 101.57% 112.29% 97.59% 104.10% 125.66% 97.71% 100.00%
DY 0.00 0.00 0.00 0.03 4.85 23.44 3.56 -
  YoY % 0.00% 0.00% 0.00% -99.38% -79.31% 558.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.84% 136.24% 658.43% 100.00%
P/NAPS 1.88 1.79 2.22 2.42 2.22 2.48 2.62 -5.38%
  YoY % 5.03% -19.37% -8.26% 9.01% -10.48% -5.34% -
  Horiz. % 71.76% 68.32% 84.73% 92.37% 84.73% 94.66% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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