[DPHARMA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

23-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 8.25%

YoY- 19.92%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	105,791	105,100	104,020	100,512	99,506	94,297	92,506	9.36%
YoY %	0.66%	1.04%	3.49%	1.01%	5.52%	1.94%	-	-
Horiz. %	114.36%	113.61%	112.45%	108.65%	107.57%	101.94%	100.00%	-
PBT	38,499	38,093	39,019	37,551	36,450	33,457	31,413	14.53%
YoY %	1.07%	-2.37%	3.91%	3.02%	8.95%	6.51%	-	-
Horiz. %	122.56%	121.27%	124.21%	119.54%	116.03%	106.51%	100.00%	-
Tax	-9,211	-9,115	-10,300	-10,239	-11,220	-9,946	-8,030	9.58%
YoY %	-1.05%	11.50%	-0.60%	8.74%	-12.81%	-23.86%	-	-
Horiz. %	114.71%	113.51%	128.27%	127.51%	139.73%	123.86%	100.00%	-
NP	29,288	28,978	28,719	27,312	25,230	23,511	23,383	16.21%
YoY %	1.07%	0.90%	5.15%	8.25%	7.31%	0.55%	-	-
Horiz. %	125.25%	123.93%	122.82%	116.80%	107.90%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,288	28,978	28,719	27,312	25,230	23,511	23,383	16.21%
YoY %	1.07%	0.90%	5.15%	8.25%	7.31%	0.55%	-	-
Horiz. %	125.25%	123.93%	122.82%	116.80%	107.90%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.93%	23.93%	26.40%	27.27%	30.78%	29.73%	25.56%	-
YoY %	0.00%	-9.36%	-3.19%	-11.40%	3.53%	16.31%	-	-
Horiz. %	93.62%	93.62%	103.29%	106.69%	120.42%	116.31%	100.00%	-
Total Cost	76,503	76,122	75,301	73,200	74,276	70,786	69,123	7.00%
YoY %	0.50%	1.09%	2.87%	-1.45%	4.93%	2.41%	-	-
Horiz. %	110.68%	110.13%	108.94%	105.90%	107.45%	102.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,576	144,213	139,526	139,334	147,741	140,811	128,864	11.93%
YoY %	5.80%	3.36%	0.14%	-5.69%	4.92%	9.27%	-	-
Horiz. %	118.40%	111.91%	108.27%	108.12%	114.65%	109.27%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	29,860	29,860	34,151	34,151	24,398	24,398	7,927	142.29%
YoY %	0.00%	-12.56%	0.00%	39.97%	0.00%	207.78%	-	-
Horiz. %	376.69%	376.69%	430.82%	430.82%	307.78%	307.78%	100.00%	-
Div Payout %	101.95%	103.04%	118.92%	125.04%	96.70%	103.77%	33.90%	-
YoY %	-1.06%	-13.35%	-4.89%	29.31%	-6.81%	206.11%	-	-
Horiz. %	300.74%	303.95%	350.80%	368.85%	285.25%	306.11%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	152,576	144,213	139,526	139,334	147,741	140,811	128,864	11.93%
YoY %	5.80%	3.36%	0.14%	-5.69%	4.92%	9.27%	-	-
Horiz. %	118.40%	111.91%	108.27%	108.12%	114.65%	109.27%	100.00%	-
NOSH	138,706	138,666	139,526	139,334	139,378	139,417	134,234	2.21%
YoY %	0.03%	-0.62%	0.14%	-0.03%	-0.03%	3.86%	-	-
Horiz. %	103.33%	103.30%	103.94%	103.80%	103.83%	103.86%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	27.68%	27.57%	27.61%	27.17%	25.36%	24.93%	25.28%	-
YoY %	0.40%	-0.14%	1.62%	7.14%	1.72%	-1.38%	-	-
Horiz. %	109.49%	109.06%	109.22%	107.48%	100.32%	98.62%	100.00%	-
ROE	19.20%	20.09%	20.58%	19.60%	17.08%	16.70%	18.15%	-
YoY %	-4.43%	-2.38%	5.00%	14.75%	2.28%	-7.99%	-	-
Horiz. %	105.79%	110.69%	113.39%	107.99%	94.10%	92.01%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	76.27	75.79	74.55	72.14	71.39	67.64	68.91	7.00%
YoY %	0.63%	1.66%	3.34%	1.05%	5.54%	-1.84%	-	-
Horiz. %	110.68%	109.98%	108.18%	104.69%	103.60%	98.16%	100.00%	-
EPS	21.12	20.90	20.58	19.60	18.10	16.86	17.42	13.71%
YoY %	1.05%	1.55%	5.00%	8.29%	7.35%	-3.21%	-	-
Horiz. %	121.24%	119.98%	118.14%	112.51%	103.90%	96.79%	100.00%	-
DPS	21.50	21.50	24.50	24.51	17.50	17.50	5.91	136.72%
YoY %	0.00%	-12.24%	-0.04%	40.06%	0.00%	196.11%	-	-
Horiz. %	363.79%	363.79%	414.55%	414.72%	296.11%	296.11%	100.00%	-
NAPS	1.10	1.04	1.00	1.00	1.06	1.01	0.96	9.50%
YoY %	5.77%	4.00%	0.00%	-5.66%	4.95%	5.21%	-	-
Horiz. %	114.58%	108.33%	104.17%	104.17%	110.42%	105.21%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 139,334
RPS	11.00	10.93	10.81	10.45	10.34	9.80	9.62	9.35%
YoY %	0.64%	1.11%	3.44%	1.06%	5.51%	1.87%	-	-
Horiz. %	114.35%	113.62%	112.37%	108.63%	107.48%	101.87%	100.00%	-
EPS	3.04	3.01	2.99	2.84	2.62	2.44	2.43	16.11%
YoY %	1.00%	0.67%	5.28%	8.40%	7.38%	0.41%	-	-
Horiz. %	125.10%	123.87%	123.05%	116.87%	107.82%	100.41%	100.00%	-
DPS	3.10	3.10	3.55	3.55	2.54	2.54	0.82	142.87%
YoY %	0.00%	-12.68%	0.00%	39.76%	0.00%	209.76%	-	-
Horiz. %	378.05%	378.05%	432.93%	432.93%	309.76%	309.76%	100.00%	-
NAPS	0.1586	0.1499	0.145	0.1448	0.1536	0.1464	0.134	11.90%
YoY %	5.80%	3.38%	0.14%	-5.73%	4.92%	9.25%	-	-
Horiz. %	118.36%	111.87%	108.21%	108.06%	114.63%	109.25%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	2.60	2.47	2.68	2.69	2.65	2.30	2.77	-
P/RPS	3.41	3.26	3.59	3.73	3.71	3.40	4.02	-10.39%
YoY %	4.60%	-9.19%	-3.75%	0.54%	9.12%	-15.42%	-	-
Horiz. %	84.83%	81.09%	89.30%	92.79%	92.29%	84.58%	100.00%	-
P/EPS	12.31	11.82	13.02	13.72	14.64	13.64	15.90	-15.69%
YoY %	4.15%	-9.22%	-5.10%	-6.28%	7.33%	-14.21%	-	-
Horiz. %	77.42%	74.34%	81.89%	86.29%	92.08%	85.79%	100.00%	-
EY	8.12	8.46	7.68	7.29	6.83	7.33	6.29	18.57%
YoY %	-4.02%	10.16%	5.35%	6.73%	-6.82%	16.53%	-	-
Horiz. %	129.09%	134.50%	122.10%	115.90%	108.59%	116.53%	100.00%	-
DY	8.27	8.70	9.14	9.11	6.61	7.61	2.13	147.23%
YoY %	-4.94%	-4.81%	0.33%	37.82%	-13.14%	257.28%	-	-
Horiz. %	388.26%	408.45%	429.11%	427.70%	310.33%	357.28%	100.00%	-
P/NAPS	2.36	2.38	2.68	2.69	2.50	2.28	2.89	-12.64%
YoY %	-0.84%	-11.19%	-0.37%	7.60%	9.65%	-21.11%	-	-
Horiz. %	81.66%	82.35%	92.73%	93.08%	86.51%	78.89%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	21/05/07	22/02/07	22/11/06	23/08/06	18/05/06	27/02/06	22/11/05	-
Price	2.78	2.54	2.62	2.77	2.67	2.80	2.55	-
P/RPS	3.64	3.35	3.51	3.84	3.74	4.14	3.70	-1.08%
YoY %	8.66%	-4.56%	-8.59%	2.67%	-9.66%	11.89%	-	-
Horiz. %	98.38%	90.54%	94.86%	103.78%	101.08%	111.89%	100.00%	-
P/EPS	13.17	12.15	12.73	14.13	14.75	16.60	14.64	-6.81%
YoY %	8.40%	-4.56%	-9.91%	-4.20%	-11.14%	13.39%	-	-
Horiz. %	89.96%	82.99%	86.95%	96.52%	100.75%	113.39%	100.00%	-
EY	7.60	8.23	7.86	7.08	6.78	6.02	6.83	7.38%
YoY %	-7.65%	4.71%	11.02%	4.42%	12.62%	-11.86%	-	-
Horiz. %	111.27%	120.50%	115.08%	103.66%	99.27%	88.14%	100.00%	-
DY	7.73	8.46	9.35	8.85	6.56	6.25	2.32	123.24%
YoY %	-8.63%	-9.52%	5.65%	34.91%	4.96%	169.40%	-	-
Horiz. %	333.19%	364.66%	403.02%	381.47%	282.76%	269.40%	100.00%	-
P/NAPS	2.53	2.44	2.62	2.77	2.52	2.77	2.66	-3.28%
YoY %	3.69%	-6.87%	-5.42%	9.92%	-9.03%	4.14%	-	-
Horiz. %	95.11%	91.73%	98.50%	104.14%	94.74%	104.14%	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