[DPHARMA] QoQ TTM Result on 30-Jun-2010 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -4.15%

YoY- -1.31%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	135,625	131,437	129,092	126,816	124,896	123,765	123,399	6.50%
YoY %	3.19%	1.82%	1.79%	1.54%	0.91%	0.30%	-	-
Horiz. %	109.91%	106.51%	104.61%	102.77%	101.21%	100.30%	100.00%	-
PBT	36,493	35,410	35,413	34,460	35,638	38,215	33,217	6.47%
YoY %	3.06%	-0.01%	2.77%	-3.31%	-6.74%	15.05%	-	-
Horiz. %	109.86%	106.60%	106.61%	103.74%	107.29%	115.05%	100.00%	-
Tax	-7,030	-6,741	-7,514	-7,251	-7,252	-7,981	-7,310	-2.57%
YoY %	-4.29%	10.29%	-3.63%	0.01%	9.13%	-9.18%	-	-
Horiz. %	96.17%	92.22%	102.79%	99.19%	99.21%	109.18%	100.00%	-
NP	29,463	28,669	27,899	27,209	28,386	30,234	25,907	8.96%
YoY %	2.77%	2.76%	2.54%	-4.15%	-6.11%	16.70%	-	-
Horiz. %	113.73%	110.66%	107.69%	105.03%	109.57%	116.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,463	28,669	27,899	27,209	28,386	30,234	25,907	8.96%
YoY %	2.77%	2.76%	2.54%	-4.15%	-6.11%	16.70%	-	-
Horiz. %	113.73%	110.66%	107.69%	105.03%	109.57%	116.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.26%	19.04%	21.22%	21.04%	20.35%	20.88%	22.01%	-
YoY %	1.16%	-10.27%	0.86%	3.39%	-2.54%	-5.13%	-	-
Horiz. %	87.51%	86.51%	96.41%	95.59%	92.46%	94.87%	100.00%	-
Total Cost	106,162	102,768	101,193	99,607	96,510	93,531	97,492	5.84%
YoY %	3.30%	1.56%	1.59%	3.21%	3.19%	-4.06%	-	-
Horiz. %	108.89%	105.41%	103.80%	102.17%	98.99%	95.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,320	156,744	148,494	140,286	146,967	142,996	143,023	8.81%
YoY %	3.56%	5.56%	5.85%	-4.55%	2.78%	-0.02%	-	-
Horiz. %	113.49%	109.59%	103.83%	98.09%	102.76%	99.98%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	6,402	6,402	22,910	22,910	16,743	16,743	9,814	-24.80%
YoY %	0.00%	-72.06%	0.00%	36.83%	0.00%	70.60%	-	-
Horiz. %	65.23%	65.23%	233.44%	233.44%	170.60%	170.60%	100.00%	-
Div Payout %	21.73%	22.33%	82.12%	84.20%	58.98%	55.38%	37.88%	-
YoY %	-2.69%	-72.81%	-2.47%	42.76%	6.50%	46.20%	-	-
Horiz. %	57.37%	58.95%	216.79%	222.28%	155.70%	146.20%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	162,320	156,744	148,494	140,286	146,967	142,996	143,023	8.81%
YoY %	3.56%	5.56%	5.85%	-4.55%	2.78%	-0.02%	-	-
Horiz. %	113.49%	109.59%	103.83%	98.09%	102.76%	99.98%	100.00%	-
NOSH	138,735	138,711	138,779	138,897	138,648	138,831	138,857	-0.05%
YoY %	0.02%	-0.05%	-0.08%	0.18%	-0.13%	-0.02%	-	-
Horiz. %	99.91%	99.89%	99.94%	100.03%	99.85%	99.98%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	21.72%	21.81%	21.61%	21.46%	22.73%	24.43%	20.99%	-
YoY %	-0.41%	0.93%	0.70%	-5.59%	-6.96%	16.39%	-	-
Horiz. %	103.48%	103.91%	102.95%	102.24%	108.29%	116.39%	100.00%	-
ROE	18.15%	18.29%	18.79%	19.40%	19.31%	21.14%	18.11%	-
YoY %	-0.77%	-2.66%	-3.14%	0.47%	-8.66%	16.73%	-	-
Horiz. %	100.22%	100.99%	103.75%	107.12%	106.63%	116.73%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	97.76	94.76	93.02	91.30	90.08	89.15	88.87	6.56%
YoY %	3.17%	1.87%	1.88%	1.35%	1.04%	0.32%	-	-
Horiz. %	110.00%	106.63%	104.67%	102.73%	101.36%	100.32%	100.00%	-
EPS	21.24	20.67	20.10	19.59	20.47	21.78	18.66	9.02%
YoY %	2.76%	2.84%	2.60%	-4.30%	-6.01%	16.72%	-	-
Horiz. %	113.83%	110.77%	107.72%	104.98%	109.70%	116.72%	100.00%	-
DPS	4.61	4.61	16.50	16.50	12.06	12.06	7.06	-24.75%
YoY %	0.00%	-72.06%	0.00%	36.82%	0.00%	70.82%	-	-
Horiz. %	65.30%	65.30%	233.71%	233.71%	170.82%	170.82%	100.00%	-
NAPS	1.17	1.13	1.07	1.01	1.06	1.03	1.03	8.87%
YoY %	3.54%	5.61%	5.94%	-4.72%	2.91%	0.00%	-	-
Horiz. %	113.59%	109.71%	103.88%	98.06%	102.91%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 138,897
RPS	14.10	13.66	13.42	13.18	12.98	12.87	12.83	6.50%
YoY %	3.22%	1.79%	1.82%	1.54%	0.85%	0.31%	-	-
Horiz. %	109.90%	106.47%	104.60%	102.73%	101.17%	100.31%	100.00%	-
EPS	3.06	2.98	2.90	2.83	2.95	3.14	2.69	8.98%
YoY %	2.68%	2.76%	2.47%	-4.07%	-6.05%	16.73%	-	-
Horiz. %	113.75%	110.78%	107.81%	105.20%	109.67%	116.73%	100.00%	-
DPS	0.67	0.67	2.38	2.38	1.74	1.74	1.02	-24.45%
YoY %	0.00%	-71.85%	0.00%	36.78%	0.00%	70.59%	-	-
Horiz. %	65.69%	65.69%	233.33%	233.33%	170.59%	170.59%	100.00%	-
NAPS	0.1687	0.1629	0.1544	0.1458	0.1528	0.1487	0.1487	8.78%
YoY %	3.56%	5.51%	5.90%	-4.58%	2.76%	0.00%	-	-
Horiz. %	113.45%	109.55%	103.83%	98.05%	102.76%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.35	2.39	2.44	2.45	2.40	2.40	2.58	-
P/RPS	2.40	2.52	2.62	2.68	2.66	2.69	2.90	-11.86%
YoY %	-4.76%	-3.82%	-2.24%	0.75%	-1.12%	-7.24%	-	-
Horiz. %	82.76%	86.90%	90.34%	92.41%	91.72%	92.76%	100.00%	-
P/EPS	11.07	11.56	12.14	12.51	11.72	11.02	13.83	-13.80%
YoY %	-4.24%	-4.78%	-2.96%	6.74%	6.35%	-20.32%	-	-
Horiz. %	80.04%	83.59%	87.78%	90.46%	84.74%	79.68%	100.00%	-
EY	9.04	8.65	8.24	8.00	8.53	9.07	7.23	16.07%
YoY %	4.51%	4.98%	3.00%	-6.21%	-5.95%	25.45%	-	-
Horiz. %	125.03%	119.64%	113.97%	110.65%	117.98%	125.45%	100.00%	-
DY	1.96	1.93	6.76	6.73	5.03	5.03	2.74	-20.03%
YoY %	1.55%	-71.45%	0.45%	33.80%	0.00%	83.58%	-	-
Horiz. %	71.53%	70.44%	246.72%	245.62%	183.58%	183.58%	100.00%	-
P/NAPS	2.01	2.12	2.28	2.43	2.26	2.33	2.50	-13.54%
YoY %	-5.19%	-7.02%	-6.17%	7.52%	-3.00%	-6.80%	-	-
Horiz. %	80.40%	84.80%	91.20%	97.20%	90.40%	93.20%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	23/02/11	26/11/10	24/08/10	25/05/10	23/02/10	20/11/09	-
Price	2.57	2.45	2.38	2.45	2.38	2.33	2.49	-
P/RPS	2.63	2.59	2.56	2.68	2.64	2.61	2.80	-4.09%
YoY %	1.54%	1.17%	-4.48%	1.52%	1.15%	-6.79%	-	-
Horiz. %	93.93%	92.50%	91.43%	95.71%	94.29%	93.21%	100.00%	-
P/EPS	12.10	11.85	11.84	12.51	11.62	10.70	13.35	-6.34%
YoY %	2.11%	0.08%	-5.36%	7.66%	8.60%	-19.85%	-	-
Horiz. %	90.64%	88.76%	88.69%	93.71%	87.04%	80.15%	100.00%	-
EY	8.26	8.44	8.45	8.00	8.60	9.35	7.49	6.74%
YoY %	-2.13%	-0.12%	5.62%	-6.98%	-8.02%	24.83%	-	-
Horiz. %	110.28%	112.68%	112.82%	106.81%	114.82%	124.83%	100.00%	-
DY	1.79	1.88	6.93	6.73	5.07	5.18	2.84	-26.50%
YoY %	-4.79%	-72.87%	2.97%	32.74%	-2.12%	82.39%	-	-
Horiz. %	63.03%	66.20%	244.01%	236.97%	178.52%	182.39%	100.00%	-
P/NAPS	2.20	2.17	2.22	2.43	2.25	2.26	2.42	-6.16%
YoY %	1.38%	-2.25%	-8.64%	8.00%	-0.44%	-6.61%	-	-
Horiz. %	90.91%	89.67%	91.74%	100.41%	92.98%	93.39%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:40:00

EMA 5

10 Mins

SELL

2024-06-25 16:30:00

EMA 5

5 Mins

SELL

2024-06-25 16:30:00

MACD/RSI

5 Mins

SELL

2024-06-25 16:25:00

EMA 5

5 Mins

BUY

2024-06-25 16:10:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

734

HLIND

HONG LEONG INDUSTRIES BHD

691

MPI

MALAYSIAN PACIFIC INDUSTRIES

668

YTLPOWR

YTL POWER INTERNATIONAL BHD

626

NOTION

NOTION VTEC BHD

559

DNEX

DAGANG NEXCHANGE BERHAD

556

HEXCAP

HEXTAR CAPITAL BERHAD

435

GENTING

GENTING BHD

398

SNS

SNS NETWORK TECHNOLOGY BERHAD

388

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More