Highlights

[DPHARMA] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 26-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     7.51%    YoY -     -10.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 155,561 133,242 140,128 132,322 125,221 124,518 111,309 5.73%
  YoY % 16.75% -4.91% 5.90% 5.67% 0.56% 11.87% -
  Horiz. % 139.76% 119.70% 125.89% 118.88% 112.50% 111.87% 100.00%
PBT 41,356 35,064 35,856 35,736 39,473 42,305 41,544 -0.08%
  YoY % 17.94% -2.21% 0.34% -9.47% -6.69% 1.83% -
  Horiz. % 99.55% 84.40% 86.31% 86.02% 95.02% 101.83% 100.00%
Tax -9,122 -8,374 -8,686 -8,996 -9,621 -10,458 -10,822 -2.81%
  YoY % -8.93% 3.59% 3.44% 6.50% 8.01% 3.36% -
  Horiz. % 84.29% 77.38% 80.26% 83.12% 88.90% 96.64% 100.00%
NP 32,233 26,689 27,169 26,740 29,852 31,846 30,721 0.80%
  YoY % 20.77% -1.77% 1.61% -10.42% -6.26% 3.66% -
  Horiz. % 104.92% 86.88% 88.44% 87.04% 97.17% 103.66% 100.00%
NP to SH 32,233 26,689 27,169 26,740 29,852 31,846 30,721 0.80%
  YoY % 20.77% -1.77% 1.61% -10.42% -6.26% 3.66% -
  Horiz. % 104.92% 86.88% 88.44% 87.04% 97.17% 103.66% 100.00%
Tax Rate 22.06 % 23.88 % 24.23 % 25.17 % 24.37 % 24.72 % 26.05 % -2.73%
  YoY % -7.62% -1.44% -3.73% 3.28% -1.42% -5.11% -
  Horiz. % 84.68% 91.67% 93.01% 96.62% 93.55% 94.89% 100.00%
Total Cost 123,328 106,553 112,958 105,582 95,369 92,672 80,588 7.34%
  YoY % 15.74% -5.67% 6.99% 10.71% 2.91% 14.99% -
  Horiz. % 153.04% 132.22% 140.17% 131.02% 118.34% 114.99% 100.00%
Net Worth 179,125 167,965 162,405 148,504 142,967 137,397 152,681 2.70%
  YoY % 6.64% 3.42% 9.36% 3.87% 4.05% -10.01% -
  Horiz. % 117.32% 110.01% 106.37% 97.26% 93.64% 89.99% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 111 14,803 88,832 -
  YoY % 0.00% 0.00% 0.00% 0.00% -99.25% -83.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.13% 16.66% 100.00%
Div Payout % - % - % - % - % 0.37 % 46.48 % 289.16 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -99.20% -83.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.13% 16.07% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 179,125 167,965 162,405 148,504 142,967 137,397 152,681 2.70%
  YoY % 6.64% 3.42% 9.36% 3.87% 4.05% -10.01% -
  Horiz. % 117.32% 110.01% 106.37% 97.26% 93.64% 89.99% 100.00%
NOSH 138,856 138,814 138,807 138,788 138,803 138,785 138,801 0.01%
  YoY % 0.03% 0.00% 0.01% -0.01% 0.01% -0.01% -
  Horiz. % 100.04% 100.01% 100.00% 99.99% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 20.72 % 20.03 % 19.39 % 20.21 % 23.84 % 25.58 % 27.60 % -4.66%
  YoY % 3.44% 3.30% -4.06% -15.23% -6.80% -7.32% -
  Horiz. % 75.07% 72.57% 70.25% 73.22% 86.38% 92.68% 100.00%
ROE 17.99 % 15.89 % 16.73 % 18.01 % 20.88 % 23.18 % 20.12 % -1.85%
  YoY % 13.22% -5.02% -7.11% -13.75% -9.92% 15.21% -
  Horiz. % 89.41% 78.98% 83.15% 89.51% 103.78% 115.21% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 112.03 95.99 100.95 95.34 90.21 89.72 80.19 5.73%
  YoY % 16.71% -4.91% 5.88% 5.69% 0.55% 11.88% -
  Horiz. % 139.71% 119.70% 125.89% 118.89% 112.50% 111.88% 100.00%
EPS 23.21 19.23 19.57 19.27 21.51 22.95 22.13 0.80%
  YoY % 20.70% -1.74% 1.56% -10.41% -6.27% 3.71% -
  Horiz. % 104.88% 86.90% 88.43% 87.08% 97.20% 103.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.08 10.67 64.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -99.25% -83.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.12% 16.67% 100.00%
NAPS 1.2900 1.2100 1.1700 1.0700 1.0300 0.9900 1.1000 2.69%
  YoY % 6.61% 3.42% 9.35% 3.88% 4.04% -10.00% -
  Horiz. % 117.27% 110.00% 106.36% 97.27% 93.64% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.52 14.15 14.88 14.05 13.30 13.22 11.82 5.73%
  YoY % 16.75% -4.91% 5.91% 5.64% 0.61% 11.84% -
  Horiz. % 139.76% 119.71% 125.89% 118.87% 112.52% 111.84% 100.00%
EPS 3.42 2.83 2.88 2.84 3.17 3.38 3.26 0.80%
  YoY % 20.85% -1.74% 1.41% -10.41% -6.21% 3.68% -
  Horiz. % 104.91% 86.81% 88.34% 87.12% 97.24% 103.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.01 1.57 9.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% -99.36% -83.35% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.11% 16.65% 100.00%
NAPS 0.1902 0.1783 0.1724 0.1577 0.1518 0.1459 0.1621 2.70%
  YoY % 6.67% 3.42% 9.32% 3.89% 4.04% -9.99% -
  Horiz. % 117.33% 109.99% 106.35% 97.29% 93.65% 90.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.5500 2.3600 2.1000 2.4400 2.5800 2.2200 2.8000 -
P/RPS 2.28 2.46 2.08 2.56 2.86 2.47 3.49 -6.84%
  YoY % -7.32% 18.27% -18.75% -10.49% 15.79% -29.23% -
  Horiz. % 65.33% 70.49% 59.60% 73.35% 81.95% 70.77% 100.00%
P/EPS 10.99 12.27 10.73 12.66 12.00 9.67 12.65 -2.32%
  YoY % -10.43% 14.35% -15.24% 5.50% 24.10% -23.56% -
  Horiz. % 86.88% 97.00% 84.82% 100.08% 94.86% 76.44% 100.00%
EY 9.10 8.15 9.32 7.90 8.34 10.34 7.90 2.38%
  YoY % 11.66% -12.55% 17.97% -5.28% -19.34% 30.89% -
  Horiz. % 115.19% 103.16% 117.97% 100.00% 105.57% 130.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.03 4.80 22.86 -
  YoY % 0.00% 0.00% 0.00% 0.00% -99.38% -79.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.13% 21.00% 100.00%
P/NAPS 1.98 1.95 1.79 2.28 2.50 2.24 2.55 -4.13%
  YoY % 1.54% 8.94% -21.49% -8.80% 11.61% -12.16% -
  Horiz. % 77.65% 76.47% 70.20% 89.41% 98.04% 87.84% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 23/11/12 21/11/11 26/11/10 20/11/09 19/11/08 28/11/07 -
Price 2.5600 2.2800 2.1000 2.3800 2.4900 2.2000 2.7300 -
P/RPS 2.29 2.38 2.08 2.50 2.76 2.45 3.40 -6.37%
  YoY % -3.78% 14.42% -16.80% -9.42% 12.65% -27.94% -
  Horiz. % 67.35% 70.00% 61.18% 73.53% 81.18% 72.06% 100.00%
P/EPS 11.03 11.86 10.73 12.35 11.58 9.59 12.33 -1.84%
  YoY % -7.00% 10.53% -13.12% 6.65% 20.75% -22.22% -
  Horiz. % 89.46% 96.19% 87.02% 100.16% 93.92% 77.78% 100.00%
EY 9.07 8.43 9.32 8.10 8.64 10.43 8.11 1.88%
  YoY % 7.59% -9.55% 15.06% -6.25% -17.16% 28.61% -
  Horiz. % 111.84% 103.95% 114.92% 99.88% 106.54% 128.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.03 4.85 23.44 -
  YoY % 0.00% 0.00% 0.00% 0.00% -99.38% -79.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.13% 20.69% 100.00%
P/NAPS 1.98 1.88 1.79 2.22 2.42 2.22 2.48 -3.68%
  YoY % 5.32% 5.03% -19.37% -8.26% 9.01% -10.48% -
  Horiz. % 79.84% 75.81% 72.18% 89.52% 97.58% 89.52% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS