[DPHARMA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

21-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -8.72%

YoY- -7.84%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	122,872	124,518	121,954	109,892	115,551	111,309	111,608	6.58%
YoY %	-1.32%	2.10%	10.98%	-4.90%	3.81%	-0.27%	-	-
Horiz. %	110.09%	111.57%	109.27%	98.46%	103.53%	99.73%	100.00%	-
PBT	35,340	42,305	41,260	39,384	42,587	41,544	42,668	-11.75%
YoY %	-16.46%	2.53%	4.76%	-7.52%	2.51%	-2.63%	-	-
Horiz. %	82.83%	99.15%	96.70%	92.30%	99.81%	97.37%	100.00%	-
Tax	-7,937	-10,458	-10,678	-10,136	-10,544	-10,822	-11,684	-22.63%
YoY %	24.11%	2.06%	-5.35%	3.87%	2.57%	7.38%	-	-
Horiz. %	67.93%	89.51%	91.39%	86.75%	90.24%	92.62%	100.00%	-
NP	27,403	31,846	30,582	29,248	32,043	30,721	30,984	-7.82%
YoY %	-13.95%	4.13%	4.56%	-8.72%	4.30%	-0.85%	-	-
Horiz. %	88.44%	102.78%	98.70%	94.40%	103.42%	99.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,403	31,846	30,582	29,248	32,043	30,721	30,984	-7.82%
YoY %	-13.95%	4.13%	4.56%	-8.72%	4.30%	-0.85%	-	-
Horiz. %	88.44%	102.78%	98.70%	94.40%	103.42%	99.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.46%	24.72%	25.88%	25.74%	24.76%	26.05%	27.38%	-
YoY %	-9.14%	-4.48%	0.54%	3.96%	-4.95%	-4.86%	-	-
Horiz. %	82.03%	90.28%	94.52%	94.01%	90.43%	95.14%	100.00%	-
Total Cost	95,469	92,672	91,372	80,644	83,508	80,588	80,624	11.86%
YoY %	3.02%	1.42%	13.30%	-3.43%	3.62%	-0.04%	-	-
Horiz. %	118.41%	114.94%	113.33%	100.02%	103.58%	99.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	130,490	137,397	129,043	120,710	113,794	152,681	145,758	-7.08%
YoY %	-5.03%	6.47%	6.90%	6.08%	-25.47%	4.75%	-	-
Horiz. %	89.53%	94.26%	88.53%	82.82%	78.07%	104.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	20,822	14,803	22,201	-	66,611	88,832	-	-
YoY %	40.66%	-33.32%	0.00%	-	-25.01%	0.00%	-	-
Horiz. %	23.44%	16.66%	24.99%	-	74.99%	100.00%	-	-
Div Payout %	75.99%	46.48%	72.60%	-	207.88%	289.16%	-	-
YoY %	63.49%	-35.98%	0.00%	-	-28.11%	0.00%	-	-
Horiz. %	26.28%	16.07%	25.11%	-	71.89%	100.00%	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	130,490	137,397	129,043	120,710	113,794	152,681	145,758	-7.08%
YoY %	-5.03%	6.47%	6.90%	6.08%	-25.47%	4.75%	-	-
Horiz. %	89.53%	94.26%	88.53%	82.82%	78.07%	104.75%	100.00%	-
NOSH	138,819	138,785	138,756	138,747	138,774	138,801	138,817	0.00%
YoY %	0.02%	0.02%	0.01%	-0.02%	-0.02%	-0.01%	-	-
Horiz. %	100.00%	99.98%	99.96%	99.95%	99.97%	99.99%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	22.30%	25.58%	25.08%	26.62%	27.73%	27.60%	27.76%	-
YoY %	-12.82%	1.99%	-5.79%	-4.00%	0.47%	-0.58%	-	-
Horiz. %	80.33%	92.15%	90.35%	95.89%	99.89%	99.42%	100.00%	-
ROE	21.00%	23.18%	23.70%	24.23%	28.16%	20.12%	21.26%	-
YoY %	-9.40%	-2.19%	-2.19%	-13.96%	39.96%	-5.36%	-	-
Horiz. %	98.78%	109.03%	111.48%	113.97%	132.46%	94.64%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	88.51	89.72	87.89	79.20	83.27	80.19	80.40	6.58%
YoY %	-1.35%	2.08%	10.97%	-4.89%	3.84%	-0.26%	-	-
Horiz. %	110.09%	111.59%	109.32%	98.51%	103.57%	99.74%	100.00%	-
EPS	19.74	22.95	22.04	21.08	23.09	22.13	22.32	-7.82%
YoY %	-13.99%	4.13%	4.55%	-8.71%	4.34%	-0.85%	-	-
Horiz. %	88.44%	102.82%	98.75%	94.44%	103.45%	99.15%	100.00%	-
DPS	15.00	10.67	16.00	0.00	48.00	64.00	0.00	-
YoY %	40.58%	-33.31%	0.00%	0.00%	-25.00%	0.00%	-	-
Horiz. %	23.44%	16.67%	25.00%	0.00%	75.00%	100.00%	-	-
NAPS	0.94	0.99	0.93	0.87	0.82	1.10	1.05	-7.08%
YoY %	-5.05%	6.45%	6.90%	6.10%	-25.45%	4.76%	-	-
Horiz. %	89.52%	94.29%	88.57%	82.86%	78.10%	104.76%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 138,747
RPS	12.77	12.94	12.68	11.42	12.01	11.57	11.60	6.58%
YoY %	-1.31%	2.05%	11.03%	-4.91%	3.80%	-0.26%	-	-
Horiz. %	110.09%	111.55%	109.31%	98.45%	103.53%	99.74%	100.00%	-
EPS	2.85	3.31	3.18	3.04	3.33	3.19	3.22	-7.78%
YoY %	-13.90%	4.09%	4.61%	-8.71%	4.39%	-0.93%	-	-
Horiz. %	88.51%	102.80%	98.76%	94.41%	103.42%	99.07%	100.00%	-
DPS	2.16	1.54	2.31	0.00	6.92	9.23	0.00	-
YoY %	40.26%	-33.33%	0.00%	0.00%	-25.03%	0.00%	-	-
Horiz. %	23.40%	16.68%	25.03%	0.00%	74.97%	100.00%	-	-
NAPS	0.1357	0.1428	0.1341	0.1255	0.1183	0.1587	0.1515	-7.04%
YoY %	-4.97%	6.49%	6.85%	6.09%	-25.46%	4.75%	-	-
Horiz. %	89.57%	94.26%	88.51%	82.84%	78.09%	104.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	2.08	2.22	2.48	2.60	2.60	2.80	2.64	-
P/RPS	2.35	2.47	2.82	3.28	3.12	3.49	3.28	-19.85%
YoY %	-4.86%	-12.41%	-14.02%	5.13%	-10.60%	6.40%	-	-
Horiz. %	71.65%	75.30%	85.98%	100.00%	95.12%	106.40%	100.00%	-
P/EPS	10.54	9.67	11.25	12.33	11.26	12.65	11.83	-7.37%
YoY %	9.00%	-14.04%	-8.76%	9.50%	-10.99%	6.93%	-	-
Horiz. %	89.10%	81.74%	95.10%	104.23%	95.18%	106.93%	100.00%	-
EY	9.49	10.34	8.89	8.11	8.88	7.90	8.45	8.00%
YoY %	-8.22%	16.31%	9.62%	-8.67%	12.41%	-6.51%	-	-
Horiz. %	112.31%	122.37%	105.21%	95.98%	105.09%	93.49%	100.00%	-
DY	7.21	4.80	6.45	0.00	18.46	22.86	0.00	-
YoY %	50.21%	-25.58%	0.00%	0.00%	-19.25%	0.00%	-	-
Horiz. %	31.54%	21.00%	28.22%	0.00%	80.75%	100.00%	-	-
P/NAPS	2.21	2.24	2.67	2.99	3.17	2.55	2.51	-8.10%
YoY %	-1.34%	-16.10%	-10.70%	-5.68%	24.31%	1.59%	-	-
Horiz. %	88.05%	89.24%	106.37%	119.12%	126.29%	101.59%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	19/11/08	26/08/08	21/05/08	21/02/08	28/11/07	23/08/07	-
Price	2.20	2.20	2.30	2.55	2.53	2.73	2.70	-
P/RPS	2.49	2.45	2.62	3.22	3.04	3.40	3.36	-18.03%
YoY %	1.63%	-6.49%	-18.63%	5.92%	-10.59%	1.19%	-	-
Horiz. %	74.11%	72.92%	77.98%	95.83%	90.48%	101.19%	100.00%	-
P/EPS	11.14	9.59	10.44	12.10	10.96	12.33	12.10	-5.33%
YoY %	16.16%	-8.14%	-13.72%	10.40%	-11.11%	1.90%	-	-
Horiz. %	92.07%	79.26%	86.28%	100.00%	90.58%	101.90%	100.00%	-
EY	8.97	10.43	9.58	8.27	9.13	8.11	8.27	5.54%
YoY %	-14.00%	8.87%	15.84%	-9.42%	12.58%	-1.93%	-	-
Horiz. %	108.46%	126.12%	115.84%	100.00%	110.40%	98.07%	100.00%	-
DY	6.82	4.85	6.96	0.00	18.97	23.44	0.00	-
YoY %	40.62%	-30.32%	0.00%	0.00%	-19.07%	0.00%	-	-
Horiz. %	29.10%	20.69%	29.69%	0.00%	80.93%	100.00%	-	-
P/NAPS	2.34	2.22	2.47	2.93	3.09	2.48	2.57	-6.03%
YoY %	5.41%	-10.12%	-15.70%	-5.18%	24.60%	-3.50%	-	-
Horiz. %	91.05%	86.38%	96.11%	114.01%	120.23%	96.50%	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