Highlights

[DPHARMA] YoY Cumulative 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 -     61.27%    YoY -     -10.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 116,671 99,932 105,096 99,242 93,916 93,389 83,482 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 31,017 26,298 26,892 26,802 29,605 31,729 31,158 -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 -6,842 -6,281 -6,515 -6,747 -7,216 -7,844 -8,117 -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 24,175 20,017 20,377 20,055 22,389 23,885 23,041 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 24,175 20,017 20,377 20,055 22,389 23,885 23,041 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 92,496 79,915 84,719 79,187 71,527 69,504 60,441 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 - - - - 83 11,102 66,624 -
  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 13.50 % 11.92 % 12.55 % 13.50 % 15.66 % 17.38 % 15.09 % -1.84%
  YoY % 13.26% -5.02% -7.04% -13.79% -9.90% 15.18% -
  Horiz. % 89.46% 78.99% 83.17% 89.46% 103.78% 115.18% 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 84.02 71.99 75.71 71.51 67.66 67.29 60.15 5.72%
  YoY % 16.71% -4.91% 5.87% 5.69% 0.55% 11.87% -
  Horiz. % 139.68% 119.68% 125.87% 118.89% 112.49% 111.87% 100.00%
EPS 17.41 14.42 14.68 14.45 16.13 17.21 16.60 0.80%
  YoY % 20.74% -1.77% 1.59% -10.42% -6.28% 3.67% -
  Horiz. % 104.88% 86.87% 88.43% 87.05% 97.17% 103.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.06 8.00 48.00 -
  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 12.39 10.61 11.16 10.54 9.97 9.92 8.86 5.74%
  YoY % 16.78% -4.93% 5.88% 5.72% 0.50% 11.96% -
  Horiz. % 139.84% 119.75% 125.96% 118.96% 112.53% 111.96% 100.00%
EPS 2.57 2.13 2.16 2.13 2.38 2.54 2.45 0.80%
  YoY % 20.66% -1.39% 1.41% -10.50% -6.30% 3.67% -
  Horiz. % 104.90% 86.94% 88.16% 86.94% 97.14% 103.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.01 1.18 7.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% -99.15% -83.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.14% 16.69% 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 3.03 3.28 2.77 3.41 3.81 3.30 4.66 -6.92%
  YoY % -7.62% 18.41% -18.77% -10.50% 15.45% -29.18% -
  Horiz. % 65.02% 70.39% 59.44% 73.18% 81.76% 70.82% 100.00%
P/EPS 14.65 16.37 14.31 16.89 16.00 12.90 16.87 -2.32%
  YoY % -10.51% 14.40% -15.28% 5.56% 24.03% -23.53% -
  Horiz. % 86.84% 97.04% 84.83% 100.12% 94.84% 76.47% 100.00%
EY 6.83 6.11 6.99 5.92 6.25 7.75 5.93 2.38%
  YoY % 11.78% -12.59% 18.07% -5.28% -19.35% 30.69% -
  Horiz. % 115.18% 103.04% 117.88% 99.83% 105.40% 130.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.02 3.60 17.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% -99.44% -79.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.12% 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 3.05 3.17 2.77 3.33 3.68 3.27 4.54 -6.41%
  YoY % -3.79% 14.44% -16.82% -9.51% 12.54% -27.97% -
  Horiz. % 67.18% 69.82% 61.01% 73.35% 81.06% 72.03% 100.00%
P/EPS 14.70 15.81 14.31 16.47 15.44 12.78 16.45 -1.86%
  YoY % -7.02% 10.48% -13.11% 6.67% 20.81% -22.31% -
  Horiz. % 89.36% 96.11% 86.99% 100.12% 93.86% 77.69% 100.00%
EY 6.80 6.32 6.99 6.07 6.48 7.82 6.08 1.88%
  YoY % 7.59% -9.59% 15.16% -6.33% -17.14% 28.62% -
  Horiz. % 111.84% 103.95% 114.97% 99.84% 106.58% 128.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.02 3.64 17.58 -
  YoY % 0.00% 0.00% 0.00% 0.00% -99.45% -79.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.11% 20.71% 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.
 


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