[DPHARMA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

22-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 5.15%

YoY- 22.82%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	105,997	105,791	105,100	104,020	100,512	99,506	94,297	8.13%
YoY %	0.19%	0.66%	1.04%	3.49%	1.01%	5.52%	-	-
Horiz. %	112.41%	112.19%	111.46%	110.31%	106.59%	105.52%	100.00%	-
PBT	38,511	38,499	38,093	39,019	37,551	36,450	33,457	9.86%
YoY %	0.03%	1.07%	-2.37%	3.91%	3.02%	8.95%	-	-
Horiz. %	115.11%	115.07%	113.86%	116.62%	112.24%	108.95%	100.00%	-
Tax	-9,411	-9,211	-9,115	-10,300	-10,239	-11,220	-9,946	-3.62%
YoY %	-2.17%	-1.05%	11.50%	-0.60%	8.74%	-12.81%	-	-
Horiz. %	94.62%	92.61%	91.64%	103.56%	102.95%	112.81%	100.00%	-
NP	29,100	29,288	28,978	28,719	27,312	25,230	23,511	15.32%
YoY %	-0.64%	1.07%	0.90%	5.15%	8.25%	7.31%	-	-
Horiz. %	123.77%	124.57%	123.25%	122.15%	116.17%	107.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,100	29,288	28,978	28,719	27,312	25,230	23,511	15.32%
YoY %	-0.64%	1.07%	0.90%	5.15%	8.25%	7.31%	-	-
Horiz. %	123.77%	124.57%	123.25%	122.15%	116.17%	107.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.44%	23.93%	23.93%	26.40%	27.27%	30.78%	29.73%	-
YoY %	2.13%	0.00%	-9.36%	-3.19%	-11.40%	3.53%	-	-
Horiz. %	82.21%	80.49%	80.49%	88.80%	91.73%	103.53%	100.00%	-
Total Cost	76,897	76,503	76,122	75,301	73,200	74,276	70,786	5.69%
YoY %	0.52%	0.50%	1.09%	2.87%	-1.45%	4.93%	-	-
Horiz. %	108.63%	108.08%	107.54%	106.38%	103.41%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	145,632	152,576	144,213	139,526	139,334	147,741	140,811	2.27%
YoY %	-4.55%	5.80%	3.36%	0.14%	-5.69%	4.92%	-	-
Horiz. %	103.42%	108.36%	102.42%	99.09%	98.95%	104.92%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	20,106	29,860	29,860	34,151	34,151	24,398	24,398	-12.13%
YoY %	-32.67%	0.00%	-12.56%	0.00%	39.97%	0.00%	-	-
Horiz. %	82.41%	122.39%	122.39%	139.97%	139.97%	100.00%	100.00%	-
Div Payout %	69.10%	101.95%	103.04%	118.92%	125.04%	96.70%	103.77%	-
YoY %	-32.22%	-1.06%	-13.35%	-4.89%	29.31%	-6.81%	-	-
Horiz. %	66.59%	98.25%	99.30%	114.60%	120.50%	93.19%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	145,632	152,576	144,213	139,526	139,334	147,741	140,811	2.27%
YoY %	-4.55%	5.80%	3.36%	0.14%	-5.69%	4.92%	-	-
Horiz. %	103.42%	108.36%	102.42%	99.09%	98.95%	104.92%	100.00%	-
NOSH	138,697	138,706	138,666	139,526	139,334	139,378	139,417	-0.34%
YoY %	-0.01%	0.03%	-0.62%	0.14%	-0.03%	-0.03%	-	-
Horiz. %	99.48%	99.49%	99.46%	100.08%	99.94%	99.97%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	27.45%	27.68%	27.57%	27.61%	27.17%	25.36%	24.93%	-
YoY %	-0.83%	0.40%	-0.14%	1.62%	7.14%	1.72%	-	-
Horiz. %	110.11%	111.03%	110.59%	110.75%	108.99%	101.72%	100.00%	-
ROE	19.98%	19.20%	20.09%	20.58%	19.60%	17.08%	16.70%	-
YoY %	4.06%	-4.43%	-2.38%	5.00%	14.75%	2.28%	-	-
Horiz. %	119.64%	114.97%	120.30%	123.23%	117.37%	102.28%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	76.42	76.27	75.79	74.55	72.14	71.39	67.64	8.50%
YoY %	0.20%	0.63%	1.66%	3.34%	1.05%	5.54%	-	-
Horiz. %	112.98%	112.76%	112.05%	110.22%	106.65%	105.54%	100.00%	-
EPS	20.98	21.12	20.90	20.58	19.60	18.10	16.86	15.73%
YoY %	-0.66%	1.05%	1.55%	5.00%	8.29%	7.35%	-	-
Horiz. %	124.44%	125.27%	123.96%	122.06%	116.25%	107.35%	100.00%	-
DPS	14.50	21.50	21.50	24.50	24.51	17.50	17.50	-11.81%
YoY %	-32.56%	0.00%	-12.24%	-0.04%	40.06%	0.00%	-	-
Horiz. %	82.86%	122.86%	122.86%	140.00%	140.06%	100.00%	100.00%	-
NAPS	1.05	1.10	1.04	1.00	1.00	1.06	1.01	2.63%
YoY %	-4.55%	5.77%	4.00%	0.00%	-5.66%	4.95%	-	-
Horiz. %	103.96%	108.91%	102.97%	99.01%	99.01%	104.95%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 139,526
RPS	11.02	11.00	10.93	10.81	10.45	10.34	9.80	8.15%
YoY %	0.18%	0.64%	1.11%	3.44%	1.06%	5.51%	-	-
Horiz. %	112.45%	112.24%	111.53%	110.31%	106.63%	105.51%	100.00%	-
EPS	3.03	3.04	3.01	2.99	2.84	2.62	2.44	15.57%
YoY %	-0.33%	1.00%	0.67%	5.28%	8.40%	7.38%	-	-
Horiz. %	124.18%	124.59%	123.36%	122.54%	116.39%	107.38%	100.00%	-
DPS	2.09	3.10	3.10	3.55	3.55	2.54	2.54	-12.22%
YoY %	-32.58%	0.00%	-12.68%	0.00%	39.76%	0.00%	-	-
Horiz. %	82.28%	122.05%	122.05%	139.76%	139.76%	100.00%	100.00%	-
NAPS	0.1514	0.1586	0.1499	0.145	0.1448	0.1536	0.1464	2.27%
YoY %	-4.54%	5.80%	3.38%	0.14%	-5.73%	4.92%	-	-
Horiz. %	103.42%	108.33%	102.39%	99.04%	98.91%	104.92%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	2.64	2.60	2.47	2.68	2.69	2.65	2.30	-
P/RPS	3.45	3.41	3.26	3.59	3.73	3.71	3.40	0.98%
YoY %	1.17%	4.60%	-9.19%	-3.75%	0.54%	9.12%	-	-
Horiz. %	101.47%	100.29%	95.88%	105.59%	109.71%	109.12%	100.00%	-
P/EPS	12.58	12.31	11.82	13.02	13.72	14.64	13.64	-5.26%
YoY %	2.19%	4.15%	-9.22%	-5.10%	-6.28%	7.33%	-	-
Horiz. %	92.23%	90.25%	86.66%	95.45%	100.59%	107.33%	100.00%	-
EY	7.95	8.12	8.46	7.68	7.29	6.83	7.33	5.57%
YoY %	-2.09%	-4.02%	10.16%	5.35%	6.73%	-6.82%	-	-
Horiz. %	108.46%	110.78%	115.42%	104.77%	99.45%	93.18%	100.00%	-
DY	5.49	8.27	8.70	9.14	9.11	6.61	7.61	-19.61%
YoY %	-33.62%	-4.94%	-4.81%	0.33%	37.82%	-13.14%	-	-
Horiz. %	72.14%	108.67%	114.32%	120.11%	119.71%	86.86%	100.00%	-
P/NAPS	2.51	2.36	2.38	2.68	2.69	2.50	2.28	6.63%
YoY %	6.36%	-0.84%	-11.19%	-0.37%	7.60%	9.65%	-	-
Horiz. %	110.09%	103.51%	104.39%	117.54%	117.98%	109.65%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/07	21/05/07	22/02/07	22/11/06	23/08/06	18/05/06	27/02/06	-
Price	2.70	2.78	2.54	2.62	2.77	2.67	2.80	-
P/RPS	3.53	3.64	3.35	3.51	3.84	3.74	4.14	-10.10%
YoY %	-3.02%	8.66%	-4.56%	-8.59%	2.67%	-9.66%	-	-
Horiz. %	85.27%	87.92%	80.92%	84.78%	92.75%	90.34%	100.00%	-
P/EPS	12.87	13.17	12.15	12.73	14.13	14.75	16.60	-15.64%
YoY %	-2.28%	8.40%	-4.56%	-9.91%	-4.20%	-11.14%	-	-
Horiz. %	77.53%	79.34%	73.19%	76.69%	85.12%	88.86%	100.00%	-
EY	7.77	7.60	8.23	7.86	7.08	6.78	6.02	18.60%
YoY %	2.24%	-7.65%	4.71%	11.02%	4.42%	12.62%	-	-
Horiz. %	129.07%	126.25%	136.71%	130.56%	117.61%	112.62%	100.00%	-
DY	5.37	7.73	8.46	9.35	8.85	6.56	6.25	-9.64%
YoY %	-30.53%	-8.63%	-9.52%	5.65%	34.91%	4.96%	-	-
Horiz. %	85.92%	123.68%	135.36%	149.60%	141.60%	104.96%	100.00%	-
P/NAPS	2.57	2.53	2.44	2.62	2.77	2.52	2.77	-4.88%
YoY %	1.58%	3.69%	-6.87%	-5.42%	9.92%	-9.03%	-	-
Horiz. %	92.78%	91.34%	88.09%	94.58%	100.00%	90.97%	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